The National Park Service prepared the following budget for one of its national parks for 20X1:

Revenue from fees ………………. $5,000,000

Variable costs (miscellaneous) ……… 500,000

Contribution margin …………….. $4,500,000

Fixed costs (miscellaneous) ……… 4,500,000

Income ……………………………. $  0

The fees were based on an average of 25,000 vehicle-admission days (vehicles multiplied by number of days in parks) per week for the 20-week season, multiplied by average entry and other fees of $10 per vehicle-admission day.

The season was booming for the first 4 weeks. During the fifth week, however, there were major forest fires. A large percentage of the park was scarred by the fires. As a result, the number of visitors to the park dropped sharply during the remainder of the season.

Total revenues fell $1.2 million short of the original budget. Variable costs fell as expected, and fixed costs were unaffected except for hiring extra firefighters at a cost of $300,000.

Prepare a columnar summary of performance, showing the original (static) budget, sales-activity variances, flexible budget, flexible-budget variances, and actual results.