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 82 passengers can be accommodated on the tour boat Data concerning the company's cost formulas appear below Fixed Cost Cost per Cost per per Month Cruise Passenger 480.00 $ 3.00 Vessel operating costs Advertising Administrative costs Insurance $6,400 S2,700 $5,900 4000 S 1.50 $3.400 For example, vessel operating costs should be $6,400 per month plus $480 00 per cruise plus $3.00 per passenger. The company's sales should average $34.00 per passenger. The company's planning budget for July is based on 57 cruises and 3,100 passengers Required: Complete the company's planning budget for July Alyeski Tours Planning Budget For the Month Ended July 31 Revenue Expenses Vessel operating costs Advertising Administrative costs Insurance Total expense Net operating income