Using the data from Exhibit 9.21 and the flexible budget from exercise 25, prepare a variance report to show the difference between the master budget and the flexiblebudget.

EXHIBIT 9.21 MAXUM COMPANY Sales Volume Sales Revenue Manufacturing Cost of Goods Sold: Actual 170 Units $18,400 Master Budget 200 Units $20,000 Variable Fixed 6,880 485 7,365 11,035 7,800 500 S 8,300 $11,700 Cost of Goods Sold Gross Profit Operating Costs: Marketing Costs: Variable Fixed S 2,060 1,040 995 4,095 6,940 S 2,200 1,000 1,000 4,200 7,500 Administrative Costs, All Fixed Total Operating Costs. Operating Profits