Ratchet Now makes a ratchet set that is compact for ease of use and storage. It predicts it will sell 100,000 units in Quarter 1,125,000 units in Quarter 2,140,000 units in Quarter 3, and 150,000 units in Quarter 4. It expects that in Quarter 1 of the following year, it will also sell 150,000 units. Opening inventory is 20,000 units. The company wants to retain 20% of the next quarter’s sales on hand as ending inventory. Using this information, develop a production budget for Ratchet Now.