Wyckam Manufacturing Inc. has provided the following estimates concerning its manufacturing costs:

	Fixed Cost per Month			Cost per Machine-Hour
Direct materials				$	5.40
Direct labor	$	42,000
Supplies				$	0.30
Utilities	$	1,700		$	0.20
Depreciation	$	14,900
Insurance	$	11,500

For example, utilities should be $1,700 per month plus $0.20 per machine-hour. The company expects to work 4,200 machine-hours in June. Note that the companys direct labor is a fixed cost.

Required:

Prepare the companys planning budget for June.