Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Management has identified two cost driversthe number of cruises and the number of passengersthat 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 87 passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below:

Fixed Cost per MonthCost per CruiseCost per PassengerVessel operating costs$6,100$479.00$3.20Advertising$2,300Administrative costs$5,300$40.00$1.50Insurance$3,600

For example, vessel operating costs should be $6,100 per month plus $479.00 per cruise plus $3.20 per passenger. The company's sales should average $29.00 per passenger. In July, the company provided 55 cruises for a total of 3,100 passengers.

Required:

Prepare the company's flexible budget for July.