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

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 81 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 473.00 6,700 $2,500 s 5,100 3,900 Vessel operating costs Advertising Administrative costs $3.10 1.50 $ 32.00 Insurance For example, vessel operating costs should be $6,700 per month plus $473.00 per cruise plus $3.10 per passenger. The company's sales should average $31.00 per passenger. In July, the company provided 54 cruises for a total of 3,200 passengers. Required: Prepare the company's flexible budget for July Alyeski Tours Flexible Budget For the Month Ended July 31 Revenue Expenses Vessel operating costs Advertising Administrative costs Insurance Total expense Net operating income