52) Ava's Boutique is a small e-tail business specializing in the hand crocheted hats for infants and toddlers over the web. The business is owned by a sole proprietor and operated out of her home. Results for last year are as follows:
AVA'S BOUTIQUE
Income Statement
December 31
Sales revenue$289,300
Cost of goods sold (201,100)
Gross profit88,200
Operating expenses:
Selling and marketing expenses$18,900
Website maintenance expenses17,400
Other operating expenses. 5,900
Total operating expenses(42,200)
Operating income $46,000
For internal planning and decision-making purposes, the owner of Ava's Boutique s would like to translate the company's income statement into the contribution margin format. Since Ava's Boutique is an e-tailer, all of its cost of goods sold was variable. A large portion of the selling and marketing expenses consisted of freight-out charges ($9,600), which were also variable. Only 10% of the remaining selling and marketing expenses and 25% of the website expenses were variable. Of the other operating expenses, 60% were fixed.
Based on this information, prepare Ava's Boutique's contribution margin income statement for last year.