Murphy Company Produces and Sells Only One Product,heavy-Duty Cargo Carriers

Murphy Company produces and sells only one product,heavy-duty cargo carriers for trucks.The company is preparing its Selling and Administrative Expense Budget for the month.The following information has been provided to assist in the budgeting process.
$$\begin{array}{lll} &\textbf { Variable Cost } & \textbf { Monthly } \\&\underline{\textbf { Per Unit Sold }}&\underline{\textbf { Fixed Cost }} \\\text { Sales Commissions } & \$ .50 & \\\text { Shipping } & \$ 5 & \\\text { Advertising } & \$ 1.25 & \$ 10,000 \\\text { Executive Salaries } & & \$ 150,000 \\\text { Depreciation on Office Equipment } & & \$ 10,000 \\\text { Other } & \$ 0.30 & \$ 15,000\end{array}$$
All of these expenses except depreciation are paid in the month they are incurred.

Required:

If Murphy has budgeted to sell 5,000 units during July, prepare the Selling and Administrative Expense Budget for July.