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

Fixed Cost per Month Cost per Machine$-$Hour

Direct materials $ $4\mathrm{.}25$

Direct labor $ $36,800$

Supplies $ $0\mathrm{.}30$

Utilities $ $1,400$ $ $0\mathrm{.}05$

Depreciation $ $16,700$

Insurance $ $12,700$

For example, utilities should be $$1,400$ per month plus $$0\mathrm{.}05$ per machine$-$hour. The company expects to work $5,000$ machine$-$hours in June. Note that the company$$s direct labor is a fixed cost.

Required:

Prepare the company$$s planning budget for June.