what is missing? please show me the full answer

Exercise 8-6 (Algo) Selling and Administrative Expense Budget [LO8-7] Weller Company's budgeted unit sales for the upcoming fiscal year are provided below Budgeted unit sales 1st Quarter 24,000 2nd Quarter 25,000 3rd Quarter 21,000 4th Quarter 22,000 The company's variable selling and administrative expense per unit is $2.30. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $44.000 per quarter and depreciation of $23,000 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 $8,600 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.) Weller Company Selling and Administrative Expense Budget 1st Quarter 2nd Quarter 24,000 25,000 $ 2.30 $ 2.30 $ $ 57 500 3rd Quarter 4th Quarter Year 21.000 22.00092,000 $ 2.30 $ 2.30 $ = 2.30 $ 48,300 $ 50.600 $ 211.600 55,200 Budgeted unit sales Variable selling and administrative expense per unit Variable selling and administrative expense Fixed selling and administrative expenses Advertising Executive salaries Depreciation 9.000 9,000 44,000 23,000 4,000 44.000 23.000 9.000 44,000 23,000 4,000 9,000 44.000 23,000 36.000 176.000 92,000 8,000 8,600 320,600 Insurance Property taxes Total fixed selling and administrative expenses Total selling and administrative expenses 8,600 84.600 80,000 80 000 135.200 76.000 126.600 142,100 128,300 532 200 Cash disbursements for selling and administrative expenses