Wyckam Manufacturing Incorporated provided the following cost formulas for its manufacturing costs:

For example, utilities should be $$1,600$ per month plus $$0\mathrm{.}25$ per machine$-$hour. The company expects to work $4,000$ machine$-$hours in

June. Note the company's direct labor is a fixed cost.

Required:

Prepare the company's planning budget for June.