The cost account for Jake Ace, Corp. develops a Selling and Administrative Budget based on the following information:

Jake Ace, Corp.

Salaries Expense, fixed $$24,500$ per quarter

Sales Commissions $2\mathrm{.}00\%$ of sales

Rent Expense, fixed $$14,500$ per quarter

Insurance Expense, fixed $$1,600$ per quarter

Depreciation Expense, fixed $$2,700$ per quarter

Supplies Expense $1\mathrm{.}20\%$ of sales

Project Sales

First Quarter $$257,000$

Second Quarter $$283,000$

Third Quarter $$309,000$

Fourth Quarter $$335,000$

Complete the Selling and Administrative Budget for $2021.$