Exercise 9-5 Savedl Help Save & Exit Check my Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Management has identificd 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 85 passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below: 10 points Cost per Cruise $ 175.00 Cost per Passenger S 3.00 Tixed Cost per Vanth S6, 200 S 2,700 S 5, 700 S 3, 100 Vessel operating costs Advertising Administrative costs Insurance eRook $ 35.00 S 1.50 Hint Print References For example, vessel operating costs should be $6,200 per month plus $475.00 per cruise plus $3.00 per passenger. The company's sales should average $31.00 per passenger. In July, the company provided 54 cruises for a total of 3,050 passengers. Required: Prepare the company's flexible budget for July. Exercise 9-5 A Saved Help Sa Required: Prepare the company's flexible budget for July. points Alyeski Tours Flexible Budget For the Month Ended July 31 eBook Hint Print References Revenue Expenses: Vessel operating costs Advertising Administrative costs Insurance Total expense Net operating income