Vaughn Industries had sales in 2021 of $5,562,400 and gross profit of $899,800. Management is considering two alternative budget plans to increase its gross profit in 2022. Plan A would increase the unit selling price from $8.00 to $8.40. Sales volume would decrease by 102,250 units from its 2021 level. Plan B would decrease the unit selling price by $0.50. The marketing department expects that the sales volume would increase by 106,340 units. At the end of 2021, Vaughn has 32,720 units of inventory on hand. If Plan A is accepted, the 2022 ending inventory should be 28,630 units. If Plan B is accepted, the ending inventory should be equal to 49,080 units. Each unit produced will cost $1.5 in direct labor, $1.3 in direct materials, and $1.2 in variable overhead. The fixed overhead for 2022 should be $1,550,110.

(a)Prepare a sales budget for 2022 under each plan. (Round Unit selling price answers to 2 decimal places, e.g. 52.70.)

(b) Prepare a production budget for 2022 under each plan.

(c) Compute the production cost per unit under each plan. (Round answers to 2 decimal places, e.g. 1.25.)

(d) Compute the gross profit under each plan. (Round answers to 0 decimal places, e.g. 125.)