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

$\backslash$table$[[$Budgeted unit sales,$1$st Quarter,$2$nd Quarter,$3$rd Quarter,$4$th Quarter$],[$if$,27,000,28,000,20,000,25,000]]$

The company's variable selling and administrative expense per unit is $$2\mathrm{.}60.$ Fixed selling and administrative expenses include advertising expenses of $$12,000$ per quarter, executive salaries of $$47,000$ per quarter, and depreciation of $$26,000$ per quarter. In addition, the company will make insurance payments of $$5,000$ in the first quarter and $$5,000$ in the third quarter. Finally, property taxes of $$8,800$ 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.$)$

$\backslash$table$[[$Weller Company,,,$],[$Variable selling and administrative expense per unit,$2$ning and Administrative Expense Budget,,$],[$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,,,$]]$