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$$s cost formulas appear below:$$For example, vessel operating costs should be $$6,600$ per month plus $$471\mathrm{.}00$ per cruise plus $$3\mathrm{.}20$ per passenger. The company$$s sales should average $$33\mathrm{.}00$ per passenger. In July, the company provided $51$ cruises for a total of $3,100$ passengers.$$RequiredPrepare the company$$s flexible budget for July.$$