Mcinerney 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	Variable element per jeep
Revenue	$ 0	$ 191	$ 0
Tour guide wages	$ 0	$ 0	$ 138
Vehicle expenses	$ 4,900	$ 28	$ 81
Administrative expenses	$ 3,600	$ 21	$ 0

In October, the company budgeted for 345 guests and 111 jeeps. The actual activity for the month was 440 guests and 176 jeeps.

Required:

Prepare the company's flexible budget for the actual level of activity in October.