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 80 passengers can be accommodated on the tour boat. Data concerning the company€™s cost formulas appear below:

For example, vessel operating costs should be $ 5,200 per month plus $ 480 per cruise plus $ 2 per passenger. The company€™s sales should average $ 25 per passenger. The company€™s planning bud-get for July is based on 24 cruises and 1,400 passengers.

Required:
Prepare the company€™s planning budget forJuly.

Transcribed Image Text:

Fixed Cost per Month $5,200 $1,700 $4,300 $2,900 Cost per Cruise Cost per Passenger $480.00 $2.00 Vessel operating costs. Advertising ..* Administrative costs... Insurance....-.. $24.00 $1.00