Alyeski Tours operates day tours of coastal glaciers in Alaska on its tocu boat the Blue Glacier Management has dentifed two cost. grivers the number of cruises and the number of passengers that it uses in its budgeting and peiformanse eports The company. publishes a schedule of day cruises that it may supplement with special sailings if there is sufficient demand. Up to 89 passengers can be accommodated on the tour boat Data concerning the companys cost formulas appear below. For example, vessel operating costs should be $6100 per month plus $472 oo pes cruse pis $310 per passenger me company's sales should average $33.00 pet passenger fo July, the company proyided 56 cruses for 4 total of 3.050 passengers: Required: Prepare the companys jlexible budget for July