Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 100,000 liters at a budgeted price of $75 per liter this year. The standard direct cost sheet for one liter of the preservative follows.

Direct materials	(2 pounds @ $4)	$	8
Direct labor	(0.5 hours @ $24)		12

Variable overhead is applied based on direct labor hours. The variable overhead rate is $20 per direct-labor hour. The fixed overhead rate (at the master budget level of activity) is $10 per unit. All non-manufacturing costs are fixed and are budgeted at $1.2 million for the coming year.

At the end of the year, the costs analyst reported that the sales activity variance for the year was $270,000 unfavorable.

Required Prepare a flexible budget for Paynesville for the year. (Enter your answers in thousands of dollars.)

PAYNESVILLE CORPORATION Flexible Budget (thousands of dollars) Sales revenue Variable costs: $ 7,050 Materials Direct labor Variable overhead Total variable costs $ 0 Contribution margin $ 7,050 Fixed costs: Manufacturing overhead Non-manufacturing Total fixed costs $ 0 Operating profits $ 7,050