Willow Clinic bases its budgets on patient$-$visits. During October, the clinic plans for a level of activity of $2,230$ patient$-$visits. The clinic has provided the following data concerning the formulas it uses in its budgeting:

$\backslash$table$[[,$Fixed element per,Variable element$],[$per patient$-$visit,,$]]$

Required:

Prepare the clinic's planning budget for October.

$\backslash$table$[[$Willow Clinic$],[$Planning Budget$],[$For the Month Ended October $31,],[$Rudgeted patient$-$visits,$2,230],[$Expenses:$,],[$Personnel expenses,$],[$Medical supplies,$],[$Occupancy expenses,$],[$Administrative expenses,$],[$Total expense,$],[$Net operating income,$]]$