Willow Clinic bases its budgets on patient$-$visits. During October, the clinic plans for a level of activity of $2,260$ patient$-$visits. The clinic has provided the following data concerning the formulas it uses in its budgeting:

Fixed element per month Variable element per patient$-$visit

Revenue $ $0$ $ $70\mathrm{.}00$

Personnel expenses $ $24,800$ $ $27\mathrm{.}00$

Medical supplies $ $860$ $ $7\mathrm{.}50$

Occupancy expenses $ $5,600$ $ $3\mathrm{.}30$

Administrative expenses $ $4,260$ $ $15\mathrm{.}20$

Required:

Prepare the clinic's planning budget for October.