9-9 in excel doc please provide formulas as well please

EXERCISE 9-9 Planning Budget L09-1 Wyckam Manufacturing Inc. has provided the following information concerning its manufacturing costs: Fixed Cost per Month Cost per Machine-Hour $4.25 $36,800 Direct materials Direct labor Supplies Utilities Depreciation Insurance $0.30 $0.05 cd $1,400 $16,700 $12,700 ed For example, utilities should be $1,400 per month plus s0.05 per machine-hour. The company expects to work 5,000 machine-hours in June. Note that the company's direct labor is a fixed cost. Using Exhibit 92 as your guide, prepare the company's planning budget for June Required