4

2 Prepare a contribution margin income statement 3 H Five Macaws is a specialty pet gift shop selling exotic pet-related items online. The shop has no physical location. Results for last year are shown next: Five Macaws Traditional Income Statement (Absorption Costing) For the Year Ended December 31 $ 9,90,000 6,73,000 3,17,000 $ Sales revenue Less: Cost of goods sold Gross profit Less operating expenses: Selling and marketing expenses Website maintenance expenses Other operating expenses Operating income $ 65,500 58,000 17,600 1,41,100 1,75,900 $ For internal planning and decision-making purposes, the owner of Five Macaws would like to translate the company's income statement into the contribution margin format. Since Five Macaws is online only, all of its cost of goods sold is variable. A large portion of the selling and marketing expenses consists of freight-out Charges ($19,400), which were also variable. Only 20% of the remaining selling and marketing expenses and -5% of the website expenses were variable. Of the other operating expenses, 90% were fixed. se the blue shaded areas on the ENTERANSWERS tab for inputs. lways use cell references and formulas where appropriate to receive full credit. If you copy/paste from the structions tab you will be marked wrong. equirements epare Five Macaws' contribution margin income statement for last year, Enter all amounts as positive values. Do not use a minus sign or parentheses for any values to be subtracted. b. Follow the format shown in Exhibit 6-22. a. Saste from the Instru H C D (Always use cell references and formulas where appropriate to receive full credit. If you 1 copy/paste from the Instructions tab you will be marked wrong.) 2 3 Five Macaws 4 Contribution Margin Income Statement 5 For the Year Ended December 31 3 Sales revenue Less: Variable expenses Variable cost of goods sold Variable selling and marketing expenses Variable web site maintenance expenses Other variable operating expenses Contribution margin Less: Fixed expenses Fixed selling and marketing expenses Fixed web site maintenances expenses Other fixed operating expenses Operating income