Weller Company's budgeted unit sales for the upcoming fiscal year are provided below:

The company's variable selling and administrative expense per unit is $$2\mathrm{.}50.$ Fixed selling and administrative expenses include advertising expenses of $$11,000$ per quarter, executive salaries of $$44,000$ per quarter, and depreciation of $$25,000$ 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 $$7,600$ will be paid in the second quarter.

Required:

Prepare the company's selling and administrative expense budget for the upcoming fiscal year.

Note: Round "Per Unit" answers to $2$ decimal places.

$\backslash$table$[[$Weller Company$],[$Selling and Administrative Expense Budget$],[,$Ist Quarter,$2$nd Quarter,$3$rd Quarter,$4$th Quarter,Year$],[$Variable selling and administrative expense per unit,$],[],[$Variable selling and administrative expense$],[$Fixed selling and administrative expenses:$],[,,,,,],[,$:$.,,,,],[,,,,,],[,[,,,,],[,,,,,],[$Total fixed selling and administrative expenses$],[$Total selling and administrative expenses$],[,,,,,],[$Cash disbursements for selling and administrative expenses,,,,,$]]$