Willow Products expects the following sales of its single product:

	Units
March	5,600
April	6,200
May	7,600
June	8,400
July	9,400

Willow Products desires an ending finished goods inventory to be equal to 30% of the next months sales needs. Actual March 1 inventory is projected to be 1,680 units.

Required:

Prepare a production budget for Willow Products for as many months as is possible.

	March	April	May	June	July
Sales
Ending Inv
Beginning Inv
Production