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

Fixed Cost per Month Cost per Machine$-$Hour

Direct materials $ $5\mathrm{.}70$

Direct labor $ $42,400$

Supplies $ $0\mathrm{.}40$

Utilities $ $1,500$ $ $0\mathrm{.}25$

Depreciation $ $14,700$

Insurance $ $11,300$

For example, utilities should be $$1,500$ per month plus $$0\mathrm{.}25$ per machine$-$hour. The company expects to work $4,000$ machine$-$hours in June. Note that the company$$s direct labor is a fixed cost.

Required:

Prepare the company$$s planning budget for June.