Moje, Inc. manufactures travel locks. The budgeted selling price is $19 per lock, the variable cost is $9 per lock, and budgeted fixed costs are $13,000 per month. Prepare a flexible budget for output levels of 4,000 locks and 11,000 locks for the month ended April 30, 2018?