Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Management has identified two cost driversthe number of cruises and the number of passengersthat 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 per Month Cost per Cruise Cost per Passenger

Vessel operating costs $6,300 $471.00 $3.10

Advertising $2,400

Administrative costs $5,600 $33.00 $1.50

Insurance $3,300

For example, vessel operating costs should be $6,300 per month plus $471.00 per cruise plus $3.10 per passenger. The company's sales should average $30.00 per passenger. In July, the company provided 60 cruises for a total of 3,200 passengers.

Required:

Prepare the company's flexible budget for July.

Aleyski Tours

Flexible Budget

For the month end of July

Revenue

Expenses

Vesel Operating costs

Advertising

Administrative Costs

Insurance

Total Expense

Net Operating Income