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

Fixed Cost per Month

Cost per Machine-Hour

Direct materials				$	5.30
Direct labor	$	42,400
Supplies				$	0.10
Utilities	$	1,700		$	0.15
Depreciation	$	15,200
Insurance	$	11,300

For example, utilities should be $1,700 per month plus $0.15 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:

Complete the companys planning budget for manufacturing costs for June.