Utease Corporation has many production plants across the midwestern United States. A newly opened plant, the Bellingham plant, produces and sells one product. The plant is treated, for responsibility accounting purposes, as a profit center. The unit standard costs for a production unit, with overhead applied based on direct labor hours, are as follows.

Manufacturing costs (per unit based on expected activity of 24,000 units or 36,000 direct labor hours):

Direct materials (2.0 pounds at $20)	$	40.00
Direct labor (1.5 hours at $90)		135.00
Variable overhead (1.5 hours at $20)		30.00
Fixed overhead (1.5 hours at $30)		45.00
Standard cost per unit	$	250.00
Budgeted selling and administrative costs:
Variable	$	5		per unit
Fixed	$	1,800,000

Expected sales activity: 20,000 units at $425 per unit

Desired ending inventories: 10% of sales

Assume this is the first year of operations for the Bellingham plant. During the year, the company had the following activity.

Units produced		23,000
Units sold		21,500
Unit selling price	$	420
Direct labor hours worked		34,000
Direct labor costs	$	3,094,000
Direct materials purchased		50,000		pounds
Direct materials costs	$	1,000,000
Direct materials used		50,000		pounds
Actual fixed overhead	$	1,080,000
Actual variable overhead	$	620,000
Actual selling and administrative costs	$	2,000,000

In addition, all over- or underapplied overhead and all product cost variances are adjusted to cost of goods sold.

Please answer A - G and show computations. Thank you!

A. Prepare a production budget for the coming year based on the available standards, expected sales, and desired ending inventories.

B. Prepare a budgeted responsibility income statement for the Bellingham plant for the coming year.

C. Find the direct labor variances. Indicate if they are favorable or unfavorable nd why they would be considered as such.

D. Find the direct materials variances (materials price variance and quantity variance).

E. Find the total over-or underapplied (both fixed and variable) overhead. Would cost of goods sold be a larger or smaller expense item after the adjustment for over or underapplied overhead?

F. Calculate the actual plant operating profit for the year.

G. Use a flexible budget to explain the difference between the budgeted operating profit and the actual operating profit for the Bellingham plant for its first year of operations. What part of the difference do you believe is the plant manager's responsibility?