Prepare a production budget, direct materials budget, direct labor budget, manufacturing overhead budget, selling and administrative budget. Quarter 1- 1,110

Quarter 2- 2,070

Quarter 3- 1,250

Quarter 4- 1,055

CKs policy is to have finished goods ending inventory in a quarter equal to 12% of the next quarter's anticipated sales. Preliminary sales projections for 2024 are 1,250 units for the first quarter and 2,245 units for the second quarter. Ending inventory of finished goods on December 31, 2022, will be 30 kayaks.

Production of each kayak requires 36 pounds of polyethylene powder (used in the molds to create the kayaks) and a single finishing kit (rope, seat, hardware, etc.). Company policy is that the ending inventory of polyethylene powder should be 18% of the amount needed for production in the next quarter. Assume that the ending inventory of polyethylene powder on December 31, 2022, is 13,115 pounds. The finishing kits are outsourced and can be purchased as they are needed to fulfill sales orders. As a result, CK does NOT maintain any significant inventory of the finishing kits.

The polyethylene powder used in these kayaks costs $1.05 per pound, and the finishing kits cost $173 each. Production of a single kayak requires 1.75 hours of labor by more experienced, type 1employees and 3.75 hours of less-experienced type 2 employees. The type 1 employees are paid $28 per hour, and the type B employees are paid $19 per hour. Selling and administrative expenses for this line are expected to be $35.25 per unit sold plus $6,450 per quarter. Manufacturing overhead is assigned at 154% of labor costs.