Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Management has identified two cos 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: Cost per Cruise $ 476.00 Cost per Passenger $3.20 Vessel operating costs Advertising Administrative costs Insurance Fixed Cost per Month $ 6,800 $ 2,400 $ 5,300 $ 3,700 $ 31.00 $ 1.50 For example, vessel operating costs should be $6,800 per month plus $476.00 per cruise plus $3.20 per passenger. The company's sales should average $33.00 per passenger. In July, the company provided 53 cruises for a total of 3,100 passengers. Required: Prepare the company's flexible budget for July. Alyeski Tours Flexible Budget For the Month Ended July 31 Actual cruises 53 Actual passengers 3,100 Revenue 102,300 Expenses: Vessel operating costs 41,948 Advertising 2,400 Administrative costs Insurance 3,700 Total expense 48,048 Net operating income $4 54,252

Excel Applications for Accounting Principles
4th Edition
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Gaylord N. Smith
ChapterMB: Model-building Problems
Section: Chapter Questions
Problem 20M
icon
Related questions
icon
Concept explainers
Topic Video
Question
Just need administrative costs
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:
Cost per Cruise
$ 476.00
Cost per Passenger
$ 3.20
Vessel operating costs
Advertising
Administrative costs
Insurance
Fixed Cost per Month
$ 6,800
$ 2,400
$ 5,300
$ 3,700
$ 31.00
$ 1.50
For example, vessel operating costs should be $6,800 per month plus $476.00 per cruise plus $3.20 per passenger. The
company's sales should average $33.00 per passenger. In July, the company provided 53 cruises for a total of 3,100 passengers.
Required:
Prepare the company's flexible budget for July.
Alyeski Tours
Flexible Budget
For the Month Ended July 31
Actual cruises
53
Actual passengers
3,100
Revenue
2$
102,300
Expenses:
Vessel operating costs
41,948
Advertising
2,400
Administrative costs
Insurance
3,700
Total expense
48,048
Net operating income
2$
54,252
Transcribed Image Text: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: Cost per Cruise $ 476.00 Cost per Passenger $ 3.20 Vessel operating costs Advertising Administrative costs Insurance Fixed Cost per Month $ 6,800 $ 2,400 $ 5,300 $ 3,700 $ 31.00 $ 1.50 For example, vessel operating costs should be $6,800 per month plus $476.00 per cruise plus $3.20 per passenger. The company's sales should average $33.00 per passenger. In July, the company provided 53 cruises for a total of 3,100 passengers. Required: Prepare the company's flexible budget for July. Alyeski Tours Flexible Budget For the Month Ended July 31 Actual cruises 53 Actual passengers 3,100 Revenue 2$ 102,300 Expenses: Vessel operating costs 41,948 Advertising 2,400 Administrative costs Insurance 3,700 Total expense 48,048 Net operating income 2$ 54,252
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Costing Systems
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning