$ 3.20 Vessel operating costs Advertising Administrative costs $ 6,500 $ 2,800 $ 5,400 $ 3,700 $ 471.00 $ 40.00 $ 1.50 Insurance For example, vessel operating costs should be $6,500 per month plus $471.00 per cruise plus $3.20 per passenger. The company's sales should average $31.00 per passenger. In July, the company provided 57 cruises for a total of 3,000 passengers. Required: Prepare the company's flexible budget for July.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![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 86 passengers can be accommodated on the tour boat. Data concerning the
company's cost formulas appear below:
Cost per Passenger
$ 3.20
Fixed Cost per Month
$ 6,500
$ 2,800
$ 5,400
$ 3,700
Cost per Cruise
$ 471.00
Vessel operating costs
Advertising
Administrative costs
$ 40.00
$ 1.50
Insurance
For example, vessel operating costs should be $6,500 per month plus $471.00 per cruise plus $3.20 per passenger.
The company's sales should average $31.00 per passenger. In July, the company provided 57 cruises for a total of
3,000 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](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F77606174-4320-450d-9f64-432fa48ffa19%2F2fcf88ba-6931-434c-9a5b-e0edee1f10ea%2Fuxnazek_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)