Exercise 9-3 Prepare a Flexible Budget with More Than One Cost Driver (LO9-3] 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 salings if there is sufficient demand. Up to 84 passengers can be accommodated on the tour boat Data concerning the company's cost formulas appear below. FSxed cost per Month cost per Cruise cost per Passenger Vessel operating costs $ 5,100 $ 474.00 53.10 Advertising 52,800 Administrative costs 55,800 $ 33.00 Insurance $ 3,500 $1.50 For example, vessel operating costs should be 56,100 per month plus $474,00 per cruise plus $3.10 per passenger. The company's sales should average $29.00 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 Alyesla Tours Flexible Budget neck my work For example, vessel operating costs should be $6,100 per month plus $474.00 per cruise plus $3.10 per passenger. The company's sales should average $29.00 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