Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Management identified two cost drivers for budgeting purposes$-$the number of cruises and the number of passengers. The company publishes a schedule of day cruises that it may supplement with special sailings if there is sufficlent demand. Up to $89$ passengers can be accommodated on the tour boat. Data concerning the company's cost formulas appear below:

For example, vessel operating costs should be $$6,400$ per month plus $$479\mathrm{.}00$ per cruise plus $$3\mathrm{.}30$ per passenger. The company's sales should average $$35\mathrm{.}00$ per passenger. In July, the company provided $55$ cruises for a total of $3,150$ passengers.

Required:

Prepare the company's flexible budget for July.

$\backslash$table$[[$Alyeski Tours,$],[$Forible Budget,$],[,],[,],[$Revenue$,],[$Expenses:$,],[$Vessel operating costs,$],[$Advertising$,],[$Administrative costs,$],[$Insurance$,],[$Total expenses,$],[$Net operating income,$]]$