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 87 passengers can be accommodated on the tour boat. Data concerning the companys cost formulas appear below:

	Fixed Cost per Month			Cost per Cruise			Cost per Passenger
Vessel operating costs	$	6,200		$	475.00		$	3.30
Advertising	$	2,400
Administrative costs	$	5,100		$	32.00		$	1.50
Insurance	$	3,600

For example, vessel operating costs should be $6,200 per month plus $475.00 per cruise plus $3.30 per passenger. The companys sales should average $32.00 per passenger. In July, the company provided 57 cruises for a total of 3,000 passengers.

Required:

Prepare the companys flexible budget for July.

Required: Prepare the company's flexible budget for July. Alyeski Tours Flexible Budget For the Month Ended July 31 Actual cruises Actual passengers 57 3,000 Revenue $ 96,000 Expenses: Vessel operating costs Advertising 2,400 Administrative costs Insurance 3,600 6,000 Total expense Net operating income 90,000