MAcan any 1 plz help me with a question?? budgetary control statement

there is dis question in kaplan study book of F2...i didnt get the part b of the question, the values in the flexed budget colum of the statement, how r they calculated??? how did v get these values??? :S
HELPPP!!! PLeeezzz