Dont Get Sicker Hospital bases its budgets on patient-visits. The hospital's static budget for June appears below:

	Budgeted number of patient-visits............	5,000
	Budgeted variable overhead costs:
	Supplies (@ $2.50 per patient-visit).......	$12,500
	Laundry (@ $2.00 per patient-visit).......	10,000
	Total variable overhead cost.....................	22,500
	Budgeted fixed overhead costs:
	Wages and salaries.................................	$15,000
	Occupancy costs.....................................	20,000
	Total fixed overhead cost..........................	35,000
	Total budgeted overhead cost....................	$57,500

Prepare a flexible budget for an activity level of 5,500 patient-visits per month.