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 84 passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below: Vessel operating costs Advertising Administrative costs Fixed Cost Cost per per Cost per Month Cruise Passenger $ $ $ 3.40 6,600 471.00 $ 2,200 $ $ $ 1.50 5,200 33.00 $ 3,000 Insurance For example, vessel operating costs should be $6,600 per month plus $471.00 per cruise plus $3.40 per passenger. The company's sales should average $34.00 per passenger. In July, the company provided 59 cruises for a total of 3,050 passengers. Required: Prepare the company's flexible budget for July. Alyeski Tours Flexible Budget For the Month Ended July 31 Actual cruises Budgeted cruises Advertising Administrative costs Insurance Total expense Net operating income 0 0 $ 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 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 84 passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below: Vessel operating costs Advertising Administrative costs Fixed Cost Cost per per Cost per Month Cruise Passenger $ $ $ 3.40 6,600 471.00 $ 2,200 $ $ 5,200 33.00 $ 1.50 $ 3,000 Insurance For example, vessel operating costs should be $6,600 per month plus $471.00 per cruise plus $3.40 per passenger. The company's sales should average $34.00 per passenger. In July, the company provided 59 cruises for a total of 3,050 passengers. Required: Prepare the company's flexible budget for July. Alyeski Tours Flexible Budget For the Month Ended July 31 DALA Actual passengers Budgeted passengers Administrative costs Insurance Total expense Net operating income $ 0 0 Alyeski Tours Flexible Budget For the Month Ended July 31 Revenue Expenses: Vessel operating costs Advertising Administrative costs Insurance Total expense Net operating income 0 0 $