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

	Fixed Cost per Month			Cost per Machine-Hour
Direct materials				$	5.50
Direct labor	$	42,000
Supplies				$	0.10
Utilities	$	1,400		$	0.25
Depreciation	$	15,400
Insurance	$	11,300

For example, utilities should be $1,400 per month plus $0.25 per machine-hour. The company expects to work 4,400 machine-hours in June. Note that the companys direct labor is a fixed cost.

Required:

Prepare the companys planning budget for June.