Willow Products expects the following sales of its single product:

	Units
March	5,000
April	6,700
May	7,650
June	8,050
July	9,500

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 1,000 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