Beech Company produced and sold 108,000 units of its product in May. For the level of production achieved in May, the budgeted amounts were: sales, $1,330,000; variable costs, $837,000; and fixed costs, $350,000. The following actual financial results are available for May.

		Actual
Sales (108,000 units)	$	1,300,000
Variable costs		800,500
Fixed costs		350,000

Prepare a flexible budget performance report for May.

Beech Company

Flexible Budget Performance Report

For Month Ended May 31

	Flexible Budget	Actual Results	Variance	Favorable/Un fav.
Sales
Variable Expense
Contribution Margin
Fixed Expense
Income from Operations

(Could you please show how to get the Flexible Budget)