Hottle Jeep Tours operates jeep tours in the heart of the Colorado Rockies. The company bases its budgets on two measures of activity (i.e., cost drivers), namely guests and jeeps. One vehicle used in one tour on one day counts as a jeep. Each jeep has one tour guide. The company uses the following data in its budgeting Fixed element per month Variable element per guest per jeep Variable element $ 86 Revenue Tour guide wages Vehicle expenses Administrative expenses 0 $ 3,400 $1,500 $104 $54 In February, the company budgeted for 354 guests and 124 jeeps. The company's income statement showing the actual results for the month appears below: Hottle Jeep Tours Income Statement For the Month Ended February 28 Actual guests Actual jeeps 379 127 Revenue $31,854 Expenses Tour guide wages Vehicle expenses Administrative expenses 13,193 12,868 1,909 Total expense 28,297 Net operating income $ 3,557