ABC Company's budgeted sales for June, July, and August are $15,400,19,400,$ and $17,400$ units respectively. The following cost behavior patterns are budgeted for ABC Company's operating expenses each month:

Fixed costs: salaries, $$3,700$; rent, $$6,700$; depreciation, $$4,100$; advertising, $$4,900$

Mixed costs: utilities, $$4,700+$$$0\mathrm{.}40$ per unit

Variable costs per unit sold: sales commissions, $$3\mathrm{.}70$; marketing promotions, $$2\mathrm{.}70$; supplies, $$0\mathrm{.}70$; bad debt expense, $$0\mathrm{.}40$

Required:

Prepare ABC Company's operating expense budget for June, July, and August.

Note: Enter all values as positive value.

$\backslash$table$[[,$June,July,August$],[$Variable operating expenses:$],[$Sales commissions$],[$Marketing promotions$],[$Supplies$],[$Bad debt expense$],[$Utilities$],[$Total variable expense,$$,0,$$$,0,$$$,0],[$Fixed operating expenses:$],[$Salaries$],[$Rent$],[$Depreciation$],[$Advertising$],[$Utilities$],[$Total fixed expense,$$,0,$$$,0,$$$,0],[$Budgeted operating expense,$$,0,$$$,0,$$$,0]]$