Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: Budgeted unit sales 32,000 1st Quarter 2nd Quarter 3rd Quarter 34,000 25,000 4th Quarter 30,000 The company's variable selling and administrative expense per unit is $3.10. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $50,000 per quarter, and depreciation of $31,000 per quarter. In addition, the company will make insurance payments of $4,000 in the first quarter and $4,000 in the third quarter. Finally, property taxes of $8,000 will be paid in the second quarter. Required: Prepare the company's selling and administrative expense budget for the upcoming fiscal year. (Round "PerUnit" answers to 2 decimal places.) Variable seling and administrative expense per unit Variable seling and administrative expense Fixed selling and administrative expenses: Weller Company Selling and Administrative Expense Budget 2nd Quarter 1st Quarter Total fixed selling and administrative expenses Total selling and administrative expenses Cash disbursements for selling and administrative expenses 3rd Quarter 4th Quarter Year