Elizabeth Brown is preparing the 2022 budget for one of Current Designs rotomoulded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2022.

Quarter 1		1,600	kayaks
Quarter 2		2,100	kayaks
Quarter 3		1,350	kayaks
Quarter 4		1,350	kayaks

Current Designs policy is to have finished goods ending inventory in a quarter equal to 20% of the next quarters anticipated sales. Preliminary sales projections for 2023 are 1,100 units for the first quarter and 2,100 units for the second quarter. Ending inventory of finished goods at December 31, 2021, will be 320 rotomoulded kayaks. Production of each kayak requires 60 kg of polyethylene powder and a finishing kit (rope, seat, hardware, etc). Company policy is that the ending inventory of polyethylene powder should be 25% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2021, is 19,400 kg. The finishing kits can be assembled as they are needed. As a result, Current Designs does not maintain a significant inventory of the finishing kits. The polyethylene powder used in these kayaks costs $1.00 per kilogram, and the finishing kits cost $140 each. Production of a single kayak requires 2 hours of time by more experienced, type I employees and 3 hours of finishing time by type II employees. The type I employees are paid $18 per hour, and the type II employees are paid $15 per hour. Selling and administrative expenses for this line are expected to be $42 per unit sold plus $7,500 per quarter. Manufacturing overhead is assigned at 150% of labour costs.

Prepare the production budget for this product line by quarter and in total for 2022.

CURRENT DESIGNS Production Budget For the Year Ending December 31, 2022
		Q1		Q2		Q3		Q4		TOTAL
select an opening production budget item Total labour costsSales in unitsRequired ending inventoryUnits required for productionBeginning inventoryHours per unitTotal amount required		enter a number of units		enter a number of units		enter a number of units		enter a number of units		enter a number of units
select a production budget item Required ending inventoryUnits required for productionHours per unitBeginning inventoryTotal amount requiredSales in unitsTotal labour costs		enter a number of units		enter a number of units		enter a number of units		enter a number of units		enter a number of units
select a summarizing line for the first part Units required for productionSales in unitsBeginning inventoryTotal labour costsTotal amount requiredHours per unitRequired ending inventory		enter a total number of units for the first part		enter a total number of units for the first part		enter a total number of units for the first part		enter a total number of units for the first part		enter a total number of units for the first part
select between addition and deduction AddLess: select a production budget item Required ending inventoryBeginning inventorySales in unitsTotal amount requiredTotal labour costsHours per unitUnits required for production		enter a number of units		enter a number of units		enter a number of units		enter a number of units		enter a number of units
select a closing production budget item Total amount requiredSales in unitsUnits required for productionTotal labour costsBeginning inventoryHours per unitRequired ending inventory		enter a total number of units		enter a total number of units		enter a total number of units		enter a total number of units		enter a total number of units