For Roche Inc., variable manufacturing overhead costs are expected to be $20,960

For Roche Inc., variable manufacturing overhead costs are expected to be $20,960 in the first quarter of 2017, with $4,110 increments in each of the remaining three quarters. Fixed overhead costs are estimated to be $35,760 in each quarter. Required:
Prepare the manufacturing overhead budget by quarters and in total for the year.