The Examiner's Answers – May 2011 E3 - Enterprise Strategy

Page 1

The Examiner's Answers – May 2011 E3 - Enterprise Strategy SECTION A Answer to Question One Requirement (a) Financial consequences of Desserts Division's proposed relocation Year(s) Moving cost Net inflow (1) Costs (2) Net cash flow Present Value factors Discounted cash flow

Notes 1 Incentive payment Total employed of which: 10% Offices 90% Factory/Distribution

Redundancy Establishment Vacancies 98% redundant Net inflow

0 £000's (1,820) 1,931

1 to 10 £000's

Net Present Value £000's

175 175 5.019 878

989

People 5,600

£000's

£000's

560 5,040

2 1

1,120 5,040 6,160

4,700 (385) 4,315 4,229

1

(4,229) 1,931

111 1.000 111

2 Costs Local taxes saving Transport saving Labour increase

75 300 (200)

Net saving

175

The tabulation above shows that the proposed relocation will produce a positive net present value of £989,000.

Enterprise Strategy

1

May 2011


Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.
The Examiner's Answers – May 2011 E3 - Enterprise Strategy by Chartered Institute of Management Accountants - Issuu