Merchant & Van der Stede, Management Control Systems, 3rd edition, Instructors Manual
analysis. The analysis of the variable costs (as shown in Exhibit 6 of the case) is misleading. As
shown in Exhibit-TN 1, an average variable cost of 1860 on the full 1000 tons of production
Next the instructor can turn to the discounted cash flow comparisons. Exhibit-TN 2 shows an
analysis of the Netherlands proposal. The revised analysis still favors the Netherlands proposal,
mainly due to the much greater initial investments for the UK proposal.
UK Proposal Netherlands Proposal
Net present value @ 8% 916,000 £1,288,790
Internal rate of return 20% 26%
In addition, taking into account the higher risks involved in the UK startup relative to the
Netherlands expansion, the UK hurdle rate should be higher, which makes the Netherlands
alternative even more attractive.
On the other hand, sensitivity analyses would show that the UK managers could face significant
sales shortfalls and manufacturing problems and still have a project with a positive net present
value. In terms of that criterion, or even the Axeon 12% hurdle rate criterion, perhaps the impact
of the startup complications are not as significant as the Axeon functional managers believe
them to be.
Further, the irrelevance of the fixed costs in the Netherlands proposal makes sense only if the
Netherlands has, and will always have, excess capacity for producing AR-42. In other words,
Other issues such as nationalism and perceived autonomy are also important. Axeon N.V. is
increasingly embracing a philosophy of decentralization. Therefore, even if the UK proposal is
not optimal, forcing manufacturing of AR-42 in the Netherlands will undercut the perceived
decentralization in the company. Another consideration is the nationalistic sentiments of the
English. This is suggested by the requirement of a majority of local directors for the
Hollandsworth board and the threatened resignation of Mr. Nobel. An increase in duties on AR–
42 is likely if the UK viewed Axeon as exploiting the UK market from the Netherlands.
B. Why Did Mr. van Leuven Behave as He Did?