II Thome Company uses a flexible budget for manufacturing overhead based on direct labor hours. Variable manufacturing overhead costs per direct labor hour are as follows.

Indirect labor$ 1.00

Indirect materials 0.60

Utilities 0.40

Fixed overhead costs per month are supervision $4,000, depreciation $1,200, and property taxes $800. The company believes it will normally operate in a range of 7,000 10,000 direct labor hours per month.

Instructions

Prepare a monthly manufacturing overhead flexible budget for 2021 for the expected range of activity, using increments of 1,000 direct labor hours.