Willow Clinic bases its budgets on patient-visits. During October, the clinic plans for a level of activity of 2,100 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

A metric used in healthcare to denote the number of times patients come in for appointments or treatments.

Planning Budget

A budget created for a particular level of activity, often used for future financial planning and strategy development.

Budgeting Formulas

Mathematical equations used to plan and allocate financial resources in an organized manner for business operations.