profit variance analysis

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. The following is the actual income statement (in thousands of dollars) for the year. Sales revenue $7, 238 Less variable costs Direct materials 748 Direct labor 1, 010 Variable overhead 930 Total variable costs $2, 688 Contribution margin $4, 550 Less fixed costs Fixed manufacturing overhead 1, 050 facturing costs 1, 230 Total fixed costs $2, 280 Operating profit $2, 270 Required: Prepare a profit variance analysis. (Enter your answers in thousands of dollars. Indicate the effect of each variance by selecting "F" for favorable, or "U" for unfavorable. If there is no effect, do not select either option.) PAYNESVILLE CORPORATION Profit Variance Analysis Actual Manufacturing Non-Manufacturing Sales Price Flexible Sales Activity Master Variances Variances Variance Budget Variance Budget Sales revenue $ 7,238 Materials 748 Direct labor 1,010 Variable overhead 930 Total variable costs $ 2,688 Contribution margin 4,550 $ of Fixed costs: Manufacturing 1,050 Non-manufacturing 1,230 Total fixed costs $ 2,280 of Operating profits $ 2,270 of