help!!

Exercise 9-5 (Algo) Prepare a Flexible Budget with More Than One Cost Driver [LO9-5] Alyeski Tours operates day tours of coastal glaciers in Alaska on its tour boat the Blue Glacier. Monagement has identified two cost drivers - the number of cruises and the number of passengers - that it uses in its budgeting ond performance reports. The company publishes a schedule of day cruises that it may supplement with special sailings if there is sufficient demand. Up to 88 passengers can be occommodated on the tour boat. Data concerning the company's cost formulas appear below. For example. vessel operating costs should be $6.600 per month plus $47100 per cruise plus $3.40 per passenger. The company's soles should overage $30.00 per possenger. In July, the company provided 52 cruises for a total of 3,150 passengers. Required: Prepare the compony's flexible budget for July