The net operating income in the planning budget for July would be closest to: Solution Revenue per client visit = $ 45.60 Total Variable expense per client visit = $ 24.30 Contribution margin = $ 21.30 Total Fixed Expense = $ 52,300 Net operating Margin in planning budget = (21.30 x 3,200) - 52,300 = $ 15,860 .