Major, Inc. manufactures travel locks. The budgeted selling price is $15 per lock, the variable cost is $10 per lock, and budgeted fixed costs are $12,000 per month. Prepare a flexible budget for output levels of 3,000 locks and 10,000 locks for the month ended April 30, 2016.