Willow Products expects the following sales of its single product:

	Units
March	5,300
April	6,100
May	7,650
June	8,350
July	8,800

Willow Products desires an ending finished goods inventory to be equal to 20% of the next months sales needs. Actual March 1 inventory is projected to be 1,060 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: