Zeller Company estimates that 2017 sales will be $43,200 in quarter 1, $53,300 in quarter 2, and $58,400 in quarter 3. Cost of goods sold is 50% of sales. Management desires to have ending finished goods inventory equal to 12% of the next quarters expected cost of goods sold.

Prepare a merchandise purchases budget by quarter for the first 6 months of 2017.