The cost formulas for Swan Company's manufacturing overhead costs are given below. The costs cover a range of 8,000 to 10,000 machine-hours.

Overhead Costs	Cost Formula
Supplies	$0.20 per machine hour
Indirect Labor	$10,000 plus $0.25 per machine hour
Utilities	$0.15 per machine hour
Maintenance	$7,000 plus $0.10 per machine hour
Depreciation	$8,000

Prepare a flexible budget in increments of 1,000 machine hours. Include all costs in your flexible budget.