Kirkland Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first 6 months of 2017, the following data are available.

1. Sales: 20,200 units quarter 1; 22,400 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 $10,900, office salaries $6,230, depreciation $4,330, insurance $1,830, utilities $840, and repairs expense $690. 4. Unit selling price: $21.

Prepare a selling and administrative expense budget by quarters for the first 6 months of 2017. (List variable expenses before fixed expense.)

KIRKLAND COMPANY Selling and Administrative Expense Budget

Quarter 1 2 Six Months

$ $ $

$ $ $