Overhead Item	Total Fixed Cost	Variable Rate per Direct Labor Hour
Maintenance	$86,000	$0.20
Power		0.45
Indirect labor	140,000	2.10
Rent	35,000

Next year, Palladium expects production to require 88,000 direct labor hours.

1. Create an overhead budget for the expected level of direct labor hours for the coming year.
2. Create an overhead budget that reflects production that is 15% higher than expected and for production that is 15% lower than expected.