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 $$6,400$ per month plus $$472\mathrm{.}00$ per cruise plus $$3\mathrm{.}30$ per passenger. The company's

sales should average $$34\mathrm{.}00$ per passenger. In July, the company provided $54$ cruises for a total of $3,050$ passengers.

Required:

Prepare the company's flexible budget for July.