ABC Company's budgeted sales for June, July, and August are $15,800,19,800,$ and $17,500$ units respectively. The following cost behavior patterns are budgeted for ABC Company's operating expenses each month:

Fixed costs: salaries, $$3,900$; re'nt, $$6,900$; depreciation, $$4,300$; advertising, $$5,100$

Mixed costs: utilities, $$4,900+$$$0\mathrm{.}60$ per unit

Variable costs per unit sold: sales commissions, $$3\mathrm{.}90$; marketing promotions, $$2\mathrm{.}90$; supplies, $$0\mathrm{.}80$; bad debt expense, $$0\mathrm{.}50$

Required:

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

Note: Enter all values as positive value.

$\backslash$table$[[2,$June,July,August$],[$Variable operating expenses:$],[$Sales commissions$],[$Marketing promotions$],[$Supplies$],[$Bad debt expense$],[$Utilities$],[$Total variable expense,$0,$$$,$$