Medina Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first 6 months of 2011, the following data are available.

1. Sales: 20,000 units quarter 1; 22,000 units quarter 2.

2. Variable costs per dollar of sales: Sales commissions 5%, delivery expense 2%, and advertising 3%.

3. Fixed costs per quarter: Sales salaries $10,000, office salaries $6,000, depreciation $4,200, insurance $1,500, utilities $800, and repairs expense $600.

4. Unit selling price: $20.

Instructions

Prepare a selling and administrative expense budget by quarters for the first 6 months of 2011.