P9 PILOT PAPER 3
Alternative 1
This alternative will equip the factory to manufacture to the highest food safetystandards that new regulations might impose. It would require the purchase of specialised machinery, which would have to be ordered. Delivery time is approximately6 months, which would coincide with completion of the factory conversion.
Capital costs
The cost of this machinery is currently 8 million but its price is likely to rise by 5% over the next 6 months. If an order is placed immediately (year 0), together with a 40%deposit, the supplier will hold today's price. The balance of the purchase price ispayable 6 months after installation (that is, 12 months after payment of the initialdeposit). This machinery is not likely to need replacement for at least 8 years.
RevenuesF
orecast revenues for SP for the first three years of operation have been provided byJHC Group’s planning department as follows. The probabilities are based on forecastsof the economies of JHC Group’s main trading areas.
Year 1(6 months of operating)Year 2Year 3
Revenues ( m)2.54.57.47.512.516·513·518·521·5Probability0·30·50.20·30·50·20·30·50·2Expected revenues (m)4.4811.8017.60
The probabilities of sales for year 2 or 3 and beyond are assumed to be independent of the achievement of the previous year's sales revenues.
Operating and other costs/reliefs
•
Cash operating costs are expected to have a fixed element of 2·5 million eachyear, plus a variable element of 35% of sales revenues. A full year's fixed costswill be charged to production in year 1. Variable costs will be much higher under this alternative because the new regulations are likely to require more expensiveingredients in the products.
•
Redundancy payments of 2.1million will be necessary for staff from the CCsubsidiary. These would be payable immediately.
•
The costs of the factory conversion will be incurred during the 6 months followingthe decision to proceed but, for simplicity, it can be assumed that these are paidat the end of year 1.
•
The availability of capital allowances and other tax reliefs mean that no tax islikely to be payable until year 4. For year 4 onwards, a rough estimate suggests20% of annual net cash flows (revenues less cash operating costs) will bepayable in tax.
Alternative 2
To plan for a continuation of, or modest improvement to, current controls andregulations. This alternative has greater flexibility, as there is a much larger market,worldwide, for cheaper products.
FOR FREE ACCA, CIMA & CAT RESOURCES VISIT: http://kaka-pakistani.blogspot.com
Leave a Comment
t3 r t4 download will be great..thanks