Utease Corporation has several production plants nationwide. A newly opened plant in Dubuque 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 the expected activity of 20,000 units or 44,000 direct labor hours):

Direct materials (2.7 pounds at $20)	$	54.00
Direct labor (2.2 hours at $80)		176.00
Variable overhead (2.2 hours at $30)		66.00
Fixed overhead (2.2 hours at $40)		88.00
Standard cost per unit	$	384.00
Budgeted selling and administrative costs:
Variable	$	4		per unit
Fixed	$	1,800,000

Expected sales activity: 18,000 units at $500 per unit

Desired ending inventories: 12% of sales

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

Units produced		19,000
Units sold		17,500
Unit selling price	$	495
Direct labor hours worked		41,300
Direct labor costs	$	3,345,300
Direct materials purchased		55,300		pounds
Direct materials costs	$	1,106,000
Direct materials used		55,300		pounds
Actual fixed overhead	$	1,300,000
Actual variable overhead	$	1,220,000
Actual selling and administrative costs	$	2,172,000

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

Please help me with this:

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