Explanation:
The preparation of new production budget for the first quarter is shown below:-
                    Jan      Feb      March    Quarter
Budgeted Sales Units   25,000  40,000   30,400    95,400
Add: Expected Ending  Â
Finished inventory      10,000   7,600     3,138    3,138 Â
Total of Needs         35,000   47,600    33,538    98,538
Less: beginning
inventory             (2,880)    (10,000)   (7,600)    (2,880)
Production Budgeted   32,120     37,600   25,938    95,658
Working Note : Desired Ending Finished inventory Â
For Jan (40,000 × 25%) = 10,000
For Feb (30,400 × 25%) = 7,600
For March (2,510 ÷ 20%) × 25% = 3,138