For Wildhorse Inc., variable manufacturing overhead costs are expected to be $20,400 in the first quarter of 2020, with $4,490 increments in each of the remaining three quarters. Fixed overhead costs are estimated to be $35,520 in each quarter.

Prepare the manufacturing overhead budget by quarters and in total for the year.

Quarter

1 23 4 Year

variable costs

fixed costs

total Manufacturing overhead