Budd's Bus Company operates bus tours of the Finger Lakes in New York state.

Management has identified two cost drivers$-$the number of trips and the number of

passengers$-$that it uses in its budgeting and performance reports. The company runs

two trips daily from March to October. Up to $85$ passengers can be accommodated on the

bus. Data concerning the company's cost formulas appear in the chart.

For example, bus operating costs should be $$1,400$ per month plus $$27\mathrm{.}50$ per trip plus

$$1\mathrm{.}25$ per passenger. The company's sales should average $$8\mathrm{.}00$ per passenger. In

March the company provided $62$ trips and served $4,340$ passengers.

Required:

Prepare the company's flexible budget for March.