Alyeski Tours operates day tours of coastal glaciers in Alaska on its four boat the Blue Glacier. Management identified two cost drivers for budgeting purposes - the number of crulses and the number of passengers. The company publishes a schedule of day cruises that it may supplement with special sailings if there is sufficient demand. Up to 80 passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below: For example, vessel operating costs should be $6,400 per month plus $473.00 per cruise plus $3,00 per passenger. The company's sales should average $32,00 per passenger. In July, the company provided 52 cruises for a total of 3,100 passengers. Required: Prepare the company's flexible budget for July