Doctor Hospital Company is expecting to sell $850,000$ units in $2025.$ Its standard price is Php$35$ per unit. Below are the details of its production cost and operating expenses:

Production Cost

Standard direct raw material Php$18/$unit

Standard indirect raw material $2/$unit

Salaries $3,500,000$

Depreciation $2,000,000$

Utilities $1,200,000$

Repairs and maintenance $500,000$

Other fixed production cost $800,000$

Operating Expenses

Salaries Php $1,250,000$

Depreciation $350,000$

Utilities $200,000$

Transportation $150,000$

Other operating expenses $250,000$

Prepare the $2025$ operating budget