Question

Superior Markets, Inc., operates three stores in a large metropolitan area. A segmented absorption costing income statement for the company for the last quarter is given below:

Superior Markets, Inc. Income Statement For the Quarter Ended September 30
	Total			North Store			South Store			East Store
Sales	$	3,600,000		$	800,000		$	1,440,000		$	1,360,000
Cost of goods sold		1,980,000			470,000			762,000			748,000
Gross margin		1,620,000			330,000			678,000			612,000
Selling and administrative expenses:
Selling expenses		829,000			237,400			318,000			273,600
Administrative expenses		413,000			112,000			159,900			141,100
Total expenses		1,242,000			349,400			477,900			414,700
Net operating income (loss)	$	378,000		$	(19,400	)	$	200,100		$	197,300

The North Store has consistently shown losses over the past two years. For this reason, management is giving consideration to closing the store. The company has asked you to make a recommendation as to whether the store should be closed or kept open. The following additional information is available for your use:

The breakdown of the selling and administrative expenses that are shown above is as follows:

	Total		North Store		South Store		East Store
Selling expenses:
Sales salaries	$	221,400	$	61,000	$	74,600	$	85,800
Direct advertising		171,000		57,000		78,000		36,000
General advertising*		54,000		12,000		21,600		20,400
Store rent		330,000		91,000		126,000		113,000
Depreciation of store fixtures		19,000		5,200		6,600		7,200
Delivery salaries		22,800		7,600		7,600		7,600
Depreciation of delivery equipment		10,800		3,600		3,600		3,600
Total selling expenses	$	829,000	$	237,400	$	318,000	$	273,600

*Allocated on the basis of sales dollars.

	Total		North Store		South Store		East Store
Administrative expenses:
Store managers' salaries	$	79,000	$	24,000	$	33,000	$	22,000
General office salaries*		54,000		12,000		21,600		20,400
Insurance on fixtures and inventory		31,000		9,300		12,000		9,700
Utilities		102,420		31,010		36,780		34,630
Employment taxes		56,580		15,690		20,520		20,370
General office—other*		90,000		20,000		36,000		34,000
Total administrative expenses	$	413,000	$	112,000	$	159,900	$	141,100

*Allocated on the basis of sales dollars.

The lease on the building housing the North Store can be broken with no penalty.

The fixtures being used in the North Store would be transferred to the other two stores if the North Store were closed.

The general manager of the North Store would be retained and transferred to another position in the company if the North Store were closed. She would be filling a position that would otherwise be filled by hiring a new employee at a salary of $11,000 per quarter. The general manager of the North Store would continue to earn her normal salary of $12,000 per quarter. All other managers and employees in the North store would be discharged.

The company has one delivery crew that serves all three stores. One delivery person could be discharged if the North Store were closed. This person’s salary is $4,600 per quarter. The delivery equipment would be distributed to the other stores. The equipment does not wear out through use, but does eventually become obsolete.

The company pays employment taxes equal to 15% of their employees' salaries.

One-third of the insurance in the North Store is on the store’s fixtures.

The “General office salaries” and “General office—other” relate to the overall management of Superior Markets, Inc. If the North Store were closed, one person in the general office could be discharged because of the decrease in overall workload. This person’s compensation is $6,000 per quarter.

Required:

1. How much employee salaries will the company avoid if it closes the North Store?

2. How much employment taxes will the company avoid if it closes the North Store?

3. What is the financial advantage (disadvantage) of closing the North Store?

4. Assuming that the North Store's floor space can’t be subleased, would you recommend closing the North Store?

5. Assume that the North Store's floor space can’t be subleased. However, let's introduce three more assumptions. First, assume that if the North Store were closed, one-fourth of its sales would transfer to the East Store, due to strong customer loyalty to Superior Markets. Second, assume that the East Store has enough capacity to handle the increased sales that would arise from closing the North Store. Third, assume that the increased sales in the East Store would yield the same gross margin as a percentage of sales as present sales in the East store. Given these new assumptions, what is the financial advantage (disadvantage) of closing the North Store?

all 5 requirements

Answer 1

1. if the company closes North store, the salaries the company can avoild has been computed as below

2. Saving in employment taxes= 15% of 94600= $14190

Note:Employment tax @ 15% is 56580 on total salary of $377200 which have been arrived at

Sales salary-221400

Delivery salaries-22800

Store manager’s salary-79000

General office salary-54000

Total salary on which employment taxes was paid in the last quarter= 377200.

3. Depreciation being sunk cost is not considered for decision making. Also the allocated costs have not been considered.

4. If the floor space caanot be subleased, the company has to incur the store rent of $91000 compulsorily and the there would be a loss on closure of North store. Hence the store should not be clsoed. The loss on contribution on closure would be $127400 (36400+91000)

5. Eastern store current gross margin percentage=45%

Increase in the contribution of eastern store= 90000

whereas loss of contribution on closure of north store would be $127400

net loss to the company would be $37400