can it please be shown how the final result was obtained. thank you!

The following information is avallable for Pioneer Company: - Sales price per unit is $95. - November and December sales were budgeted at 3,100 and 3,600 units, respectively. - Variable costs are 11 percent of sales ( 6 percent commission, 2 percent activertising, 3 percent shipping). - Fixed costs per month are sales salaries, $5,000; office salaries, $2,500; depreciation, $2,500; bullding rent, $3,500; insurance, $1,500; and utilities, $800 Required: Determine Ploneer's budgeted selling and administrative expenses for November and December