Mary Smith is preparing the 2022 budget for one of Current Designs' rotomolded kayaks. Extensive meetings with members of the sales department and executive team have resulted in the following unit sales projections for 2022. Current Designs' policy is to have finished goods ending inventory in a quarter equal to 20% of the next quarter's anticipated sales. Preliminary sales projections for 2023 are 880 units for the first quarter and 1,200 units for the second quarter. Ending inventory of finished goods at December 31,2021 , will be 160 rotomolded kayaks. Production of each kayak requires 54 pounds 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 15,520 pounds. 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 $1.50 per pound, and the finishing kits cost $170 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 $15 per hour, and the type II employees are paid $12 per hour. Selling and administrative expenses for this line are expected to be $45 per unit sold plus $6,000 per quarter. Manufacturing overhead is assigned at 150% of labor costs. CURRENT DESIGNS Direct Materials Budget \begin{tabular}{ll} & Q \\ \hline Q1 2 \end{tabular} Quarter Q3Q4Total CURRENT DESIGNS Direct Materials Budget Beginning Inventory of Powder Cost of Polyethylene Powder to be Purchased Cost of Required Finishing Kits Cost Per Pound Desired Ending Inventory of Powder Pounds of Polyethylene Powder Per Unit Pounds of Polyethylene Powder to be Purchased Total Costs for Direct Materials Total Pounds Needed for Production Total Pounds of Powder Required Units to be Produced Direct Labor Cost Per Hour Direct Labor Time Per Unit Total Direct Labor Cost Total Required Direct Labor Hours Prepare the production budget for this product line by quarter and in total for 2022 . Q3 Q4 Total 600 600 3200