Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Management has identified two cost drivers-the number of cruises and the number of passengers-that it uses in its budgeting and performance reports. The company publishes a schedule of day cruises that it may supplement with special sailings if there is sufficient demand. Up to 89 passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below: Cost per Cruise $ 475.00 Cost per Passenger $ 3.30 Vessel operating costs Advertising Administrative costs Insurance Fixed Cont per Month $ 6,100 $ 2,600 $ 5,100 $ 3,400 $37.00 $1.50 For example, vessel operating costs should be $6,100 per month plus $475.00 per cruise plus $3.30 per passenger. The company's sales should average $34.00 per passenger. In July, the company provided 54 cruises for a total of 3.150 passengers Required: Prepare the company's flexible budget for July. & Answer is complete but not entirely correct. Alyeski Tours Flexible Budget For the Month Ended July 31 Actual cruises 54 Actual passengers 3,150 Revenue $ 107,100 Expenses: Vessel operating costs Advertising Administrative costs 42,145 11,823 2,600 X Insurance 3,400 Total expense 59,968 47,132 Net operating income $