Willow Products expects the following sales of its single product:

	Units
March	5,600
April	6,500
May	7,700
June	8,500
July	9,200

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 1,120 units.

Required:

Prepare a production budget for Willow Products for as many months as is possible. (Months; March, April, June, July)

Sales:

Ending Inv:

Beginning Inv:

Production: