Willow Clinic bases its budgets on patient-visits. During October, the clinic plans for a level of activity of 2,270 patient-visits. The clinic has provided the following data concerning the formulas it uses in its budgeting:
Required:Prepare the clinic's planning budget for October.

Patient-Visits

The number of distinct times patients visit a healthcare provider or facility for services.

Planning Budget

A financial document used by organizations to project future income, expenses, and activities over a specific period, guiding strategic decisions and resource allocation.