As sales manager, Joe Batista was given the following static budget report for selling expenses in the Clothing Department of Soria Company for the month of October.

SORIA COMPANY Clothing Department Budget Report For the Month Ended October 31, 2020
					Difference
	Budget		Actual		Favorable Unfavorable Neither Favorable nor Unfavorable
Sales in units	7,600		9,000		1,400	Favorable
Variable expenses
Sales commissions	$1,672		$2,520		$848	Unfavorable
Advertising expense	836		630		206	Favorable
Travel expense	3,496		4,050		554	Unfavorable
Free samples given out	1,140		1,170		30	Unfavorable
Total variable	7,144		8,370		1,226	Unfavorable
Fixed expenses
Rent	1,700		1,700		0	Neither Favorable nor Unfavorable
Sales salaries	1,200		1,200		0	Neither Favorable nor Unfavorable
Office salaries	700		700		0	Neither Favorable nor Unfavorable
Depreciationautos (sales staff)	400		400		0	Neither Favorable nor Unfavorable
Total fixed	4,000		4,000		0	Neither Favorable nor Unfavorable
Total expenses	$11,144		$12,370		$1,226	Unfavorable

As a result of this budget report, Joe was called into the presidents office and congratulated on his fine sales performance. He was reprimanded, however, for allowing his costs to get out of control. Joe knew something was wrong with the performance report that he had been given. However, he was not sure what to do, and comes to you for advice. Prepare a budget report based on flexible budget data to help Joe. (List variable costs before fixed costs.)

Budget Actual nor Untavorable Sales in Units Variable Expenses Sales Commissions Unfavorable $ $ Advertising Expense