VitaPup produces a vitamin-enhanced dog food that is sold in Kansas. The company expects sales to be 13,000 bags in January, 14,900 bags in February, 19,400 bags in March, and 22,000 bags in April. There are 1,300 bags on hand at the start of January. VitaPup desires to maintain monthly ending inventory equal to 15 percent of next month's expected sales.

Required

Prepare the production budget for VitaPup for the months of January, February, and March.