Bracamonte Hospital bases its budgets on patient-visits. The hospital's static planning budget for November appears below:

Budgeted number of patient-visits		8,400
Budgeted variable costs:
Supplies (@ $8.40 per patient-visit)	$	70,560
Laundry (@ $7.90 per patient-visit)		66,360
Budgeted fixed costs:
Wages and salaries		97,900
Occupancy costs		80,190
Total expense	$	315,010

Required:

Prepare the flexible budget for 8,900 patient-visits per month.