Weller Company's budgeted unit sales for the upcoming fiscal year are provided below 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted unit sales 16.000 15.000 15,000 14.900 The company's variable selling and administrative expense per unit is $150. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $35,000 per quarter and depreciation of $15,000 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 56,000 will be paid in the second quarter Required: Prepare the company's selling and administrative expense budget for the upcoming fiscal year (Round "Per Unit" answers to 2 decimal places.) Wetter Company Selling and Administrative Expense Budget 1st Quarter 2nd Quarter 3rd Quarter 4th 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 seling and administrative expenses Cash disbursements for selling and administrative expenses Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year, Management has prepared the following summary of its budgeted cash flows 1st Quarter 2nd Quarter Bed Quarter 4th Quarter Total cash receipts $ 330,000 $ 450,000 $ 380,000 $ 40,000 Total cash disbursements $ 379,000 $ 349,000 $ 339,000 $ 359,000 The company's beginning cash balance for the upcoming fiscal year will be $22,000. The company requires a minimum cash balance of $10,000 and may borrow any amount needed from a local bank at a quarterly interest rate of 3%. The company may borrow any amount at the beginning of any quarter and may repay its loans, or any part of its loans, at the end of any quarter. Interest payments are due on any principal at the time it is repaid. For simplicity, assume that interest is not compounded