Sales $ 950,000 Cost of goods sold 630,000 Utilities expense 4,600 Administrative salaries 190,000 Sales commissions 5 % of sales Advertising 38,000 Depreciation on store equipment 68,000 Rent on administration building 78,000 Miscellaneous administrative expenses 28,000 All operating expenses are paid in cash in the month incurred. Compute the total budgeted selling and administrative expenses (excluding interest) amount for January Year 2.

$415,500

$454,100

$384,000

$454,000