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

	Fixed Cost per Month			Cost per Machine-Hour
Direct materials				$	5.40
Direct labor	$	42,500
Supplies				$	0.40
Utilities	$	1,900		$	0.25
Depreciation	$	14,700
Insurance	$	11,600

For example, utilities should be $1,900 per month plus $0.25 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.