Direct labor cost budget

Provo Racket Company manufactures two types of tennis rackets, the Youth and Adult models. The production budget for July for the two rackets is as follows:

Both rackets are produced in two departments, Forming and Assembly. The direct labor hours required for each racket are estimated as follows:

The direct labor rate for each department is as follows:

Forming Department $$16\mathrm{.}00$ per hour

Assembly Department $$11\mathrm{.}00$ per hour

Prepare the direct labor cost budget for July. Prepare the direct labor cost budget for July.

ANSWER USING PICTURES AND KEEP THE ANSWER IN THE FORMAT OF THE TABLE IN THE PICTURE