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:

Fixed Cost per Month Cost per Cruise Cost per Passenger

Vessel operating costs $ $6,300$ $ $472\mathrm{.}00$ $ $3\mathrm{.}20$

Advertising $ $2,900$

Administrative costs $ $5,400$ $ $35\mathrm{.}00$ $ $1\mathrm{.}50$

Insurance $ $3,400$

For example, vessel operating costs should be $$6,300$ per month plus $$472\mathrm{.}00$ per cruise plus $$3\mathrm{.}20$ per passenger. The company$$s sales should average $$30\mathrm{.}00$ per passenger. In July, the company provided $59$ cruises for a total of $3,100$ passengers.

Required:

Prepare the company$$s flexible budget for July.