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

	Fixed Cost per Month	Cost per Machine-Hour
Direct materials		$ 5.30
Direct labor	$ 42,600
Supplies		$ 0.20
Utilities	$ 1,500	$ 0.30
Depreciation	$ 15,100
Insurance	$ 11,600

For example, utilities should be $1,500 per month plus $0.30 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.