Thornton Manufacturing Company established the following standard price and cost data. Sales price $ 8.40 per unit Variable manufacturing cost 3.70 per unit Fixed manufacturing cost 2,700 total Fixed selling and administrative cost 600 total Thornton planned to produce and sell 2,900 units. Actual production and sales amounted to 3,100 units.

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.