Cherokee Manufacturing Company established the following standard price and cost data:

Sales price	$	12.00	per unit
Variable manufacturing cost	$	7.20	per unit
Fixed manufacturing cost	$	3,600	total
Fixed selling and administrative cost	$	1,200	total

Cherokee planned to produce and sell 2,000 units. Actual production and sales amounted to 2,200 units.

Required

Prepare the pro forma income statement in contribution format that would appear in a master budget.

Prepare the pro forma income statement in contribution format that would appear in a flexible budget