Weller Company's budgeted unlt sales for the upcoming fiscal year are provided below. Budgeted unit sales ist Quarter 2nd Quarter 33,880 35,880 3rd Quarter 26,000 4th Quarter 31,600 The company's variable selling and administrative expense per unit is $3.20. Fixed selling and administrative expenses include advertising expenses of $10.000 per quarter, executive salaries of $53,000 per quarter, and depreciation of $32,000 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 $9,200 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.) 3rd Quarter 4th Quarter Weller Company Selling and Administrative Expense Budget 1st Quarter 2nd Quarter Budgeted unit sales Variable selling and administrative expense per unit Variable selling and administrative expense Fixed selling and administrative expenses Year Total foed selling and administrative expenses Total selling and administrative expenses Cash disbursements for selling and administrative expenses