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: 21,000 units quarter 1; 22,200 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 $10,400, office salaries $6,100, depreciation $4,770, insurance $1,920, utilities $830, and repairs expense $620.
4.		Unit selling price: $22.

Prepare a selling and administrative expense budget by quarters for the first 6 months of 2017.