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

Fixed Cost per Month Cost per Machine$-$Hour

Direct materials $ $5\mathrm{.}60$

Direct labor $ $42,600$

Supplies $ $0\mathrm{.}30$

Utilities $ $1,400$ $ $0\mathrm{.}25$

Depreciation $ $15,300$

Insurance $ $11,700$

For example, utilities should be $$1,400$ per month plus $$0\mathrm{.}25$ per machine$-$hour. The company expects to work $4,400$ machine$-$hours in June. Note that the company$$s direct labor is a fixed cost.

Required:

Prepare the company$$s planning budget for June.