Please include forumlas

Buff Company expects variable selling and administrative expenses to fluctuate with unit sales volume according to the following rates: Sales commissions: per unit sold Freight-out: per unit sold Buff Company also incurs fixed selling and administrative expenses. The amounts of fixed selling and administrative expenses are already provided in the budget below. Use this information to complete the Selling and Administrative Expense Budget