The Table Company manufactures tables for schools. The 20XX operating budget is based on sales of 40,000 units at $50 per table. Operating income is anticipated to be $120,000. Budgeted variable costs are $32 per unit, while fixed costs total $600,000. Actual income for 20XX was a surprising $354,000 on actual sales of 42,000 units at $52 each.

Actual variable costs were $30 per unit and fixed costs totaled $570,000.

Prepare a variance analysis table that presents both flexible-budget and sales-volume variances for units sold, revenue, variable costs, contribution margin, fixed costs, and operating income. State whether theses variances are Favorable (F) or Unfavorable (U).