You are on page 1of 4

Assumption

Accept Fine Printing proposal


Differential cash flow approach if P&D is closed
Evaluation period
Particulars
1 Pension to two employees
2 Salary to two specialized staff
3 Savings in managers salary
4 Staff retrenchment allowance
5 Sale of inventory
6 Material cost saved
7 Depreciation
8 Sale of machinery
9 Opportunity revenue from sale of vehicle
10 Allocated general overheads
11 Rent revenue
12 Savings in warehouse rent
13 Savings in other operating expenses
14 Contract payment
Total cash outflow (inflow)

Total cost approach under both alternatives


Evaluation period
P&D department
Particulars
1 Salary and pension cost
2 Salary to two specialized staff
3 Managers salary
4 Salary and retrenchment allowance
5 Sale of inventory
6 Material cost saved
7 Depreciation
8 Sale of machinery
9 Opportunity revenue from sale of vehicle
10 Allocated general overheads
11 Rent revenue
12 Warehouse rent - rental
Warehouse rent - savings
13 Other operating expenses
14 Contract payment
Total cash outflow (inflow)
Amount

Alternative 1: Cash flows in Status quo option


Amount

-
Notes

Alternative 2: Cash flows in outsourcing option


Amount

-
Notes

You might also like