NPV Problem and Solution

Lexington Auto Parts Co. is considering installation of a *CIM system as part of its implementation of a JIT (Just-In-Time) philosophy. Cathie Rupp, company president, is convinced that the new system is necessary, but she needs the numbers to convince the board of directors. This is a major move for the company, and approval at board level is required.

Destiny Rupp, Cathie’s daughter, has been assigned the task of justifying the investment. She is a business school graduate and understands the use of NPV for capital budgeting decisions. To identify relevant costs, she developed the following information.

LA Parts Co. produces a variety of small automobile components and sells them to auto manufacturers. It has a 40% market share, with the following condensed results expected for 2007:

Sales 12,000,000
Cost of goods sold
Variable 4,000,000
Fixed 4,300,000 8,300,000

Selling and administrative expenses

Variable 2,000,000
Fixed 400,000 2,400,000
Operating income 1,300,000

Installation of the CIM system will cost $5,000,000, and the company expects the system to have a useful life of 6 years with no salvage value. Installation will occur at the beginning of 2008. In 2008, the training costs for personnel will exceed any cost savings by $400,000. In years 2009 through 2013, variable cost of goods sold will decrease by 35%, an annual savings of $1,400,000. There will be no savings in fixed cost of goods sold – it will increase by the amount of the straight line depreciation on the new system. Selling and administrative expenses will not be affected. The required rate of return will be 12%. Assume that all cash flows occur at the end of the year, except the initial investment, which occurs at the beginning of 2008.


(a) Suppose that Destiny Rupp assumes that production and sales would continue for the next 6 years as they are expected in 2007 in the absence of investment in the CIM. Compute the NPV of investing in the CIM.

(b) Now suppose Destiny predicts that it will be difficult to compete without installing the CIM. She has undertaken market research that estimates a drop in market share of 3 percentage points a year starting in 2008 in the absence of investment in the CIM. Her study also showed that the total market sales level will stay the same, and she does not expect market prices to change. Compute the NPV of investing in the CIM.

(c) Prepare a memo from Destiny Rupp to the board of directors of LA Parts Co. In the memo, explain why the analysis in part (b) is appropriate and why analyses such as that in part (a) cause companies to under-invest in high technology projects. Include an explanation of qualitative factors that are not included in the NPV calculation.

*Computer-Integrated Manufacturing systems: Systems that use computer-aided design, computer-aided manufacturing, robots, and computer-controlled machines.

Alya from Malaysia (12/3/2011 1:31:35)

Alya! This is only one project, rule of thumb of accepting on the basis of NPV. If NPV is good and positive, you should accept the project. If NPV is negative, you should reject this project. So, we calculate NPV by taking your rate of return as cut off rate.

 (a) Suppose that Destiny Rupp assumes that production and sales would continue for the next 6 years as they are expected in 2007 in the absence of investment in the CIM. Compute the NPV of investing in the CIM.

Amount in $
Present Value of 1 $ @12% (Discount Factor)

Present Value of Cash Flows
(A) Cash Outflow

Investment in 2008 ( Beginning)
 Not applicable

Employees' training Cost (End of 2008)


Total Present Value of Cash Out Flow


 (B) Revenue ( Cash inflow )
Net Profit before Depreciation and After Tax (See working note


Total Present Value of Cash inflows

Net Present Value (B) - (A)


Important Note :  In part (b), if market share will down due to absence of this technology, we will calculate same on reduction of sales. total sales X 3/40. If we use this technology, we can receive this as cash inflow which we already show in first part. So, no need to calculate extra NPV. But, it is point which we tell to board of directors. In C part, you should other ways to analyze of a project. We also see company's current budget.

Working Note for Calculation of Net Profit before Depreciation and After Tax







access account accountant Accounting accounting definitions accounting ebook Accounting education accounting procedure accounting process outsourcing Accounting Software advance advertising africa Amalgamation amendments announcements Annuity assets audit auditing Australia B.Com. balance sheet bank Bank reconciliation banking basic accounting BBA benefits best bill black money blog bloggers book keeping bookkeeping Branch Accounting - full tutorial budget Budget variance business businessman CA calculator canada capital capital budgeting career cash cash book cash flow statement Chiense children china class coaching coins college commerce commerce students company computer computer accounting conference Contact vinod kumar Control Your Spending corporate accounting cost cost accounting cost center cost centre CPA credit credit card cs currency data Debit and credit debit cards debt debtor degree depletion depreciation Diwali Messages documents dollar domain Downloads Dubai e-accounting earning education Education Loans email employee EPF ERP euromoney examination excel excise duty expenses facebook factor of loan fans feature fifo FII fiji finacle finance Finance Journal Entries Financial financial accounting fire insurance flickr flow forensic forex formula france fraud free fun function fund GAAP GDP gdr germany gold goodwill goodwill accounting google google apps Google Adsense google apps google base google buzz google calendar Google docs google finance google fusion tables google talk govt. GST guide health Hindi Hindi Language history holding company How to treat FBT in Tally 9 HRA ICAI ICAWI ICICI Bank IFRS income income statement Income Tax India indian railway Indonesia inflation inflation accounting infographics information inspiration insurance insurance accounting Intangible interest international Internet Introduction of Tally 9 inventory investment investment in Shares invoice IT Japan Job costing journal entries Journal Entries eBook Help Kalculate keyboard kindle kuwait laptop law LBT learning lease lecture ledger leducation Leverage Analysis liabilities lifo linkedin loan logical point loss loss of profit M.Com. m.phil malaysia management accounting manual accounting manufacturing account market marketing mastercard material MBA MCA media migration mobile money ms word ms. excel multi currency in tally 9 Multicurrency Accounting mutual fund national security new and sacrifice ratio new york times new zealand news NGO nonprofit-accounting North Georgia Mountains NPV NSE odbc office oman online application online accounting Online Accounting Course otcei pakistan parents Partnership pay pal pdf Personal Finance pie chart pie chart of income pnb podcast ppf presentation price privacy policy prize money prof. vinod kumar profit profit and loss account project management provision purchase puzzles quickbooks Quote quotes quotes of svtuition rating agency ratio analysis RBI readers real estate rectification of errors remote control reports reserves responsibility accounting retirement revenue Revenue reserves review risk rupees salary sale saudi arabia saving sbi scholarship school SEBI security service tax share share trading Shares shri lanka singapore sms social accounting society solution South Africa stock stock exchange structure student students study subsidiary company svtuition swiss bank tally tally 9 Tally 7.2 Tally 9 Tally.ERP 9 tanzania tax Tax Accounting TDS teacher teaching technology test testimonial testimonials thailand tips trading trading on equity transaction trend trial balance truthfulness tuition twitter UAE UGC - NET Commerce UK United Arab Emirates university usa valuation VAT Video Voucher and vouching Wealth wikipedia working capital youtube
Accounting Education: NPV Problem and Solution
NPV Problem and Solution
Accounting Education
Not found any lecture VIEW ALL Continue reading Reply Cancel reply Delete By Home PAGES Lectures View All RECOMMENDED FOR YOU Category ARCHIVE SEARCH ALL Lectures Not found any lecture match with your request, please help to write it and send it to our email at for making this website free accounting and finance encyclopedia. Back Home Sunday Monday Tuesday Wednesday Thursday Friday Saturday Sun Mon Tue Wed Thu Fri Sat January February March April May June July August September October November December Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec just now 1 minute ago $$1$$ minutes ago 1 hour ago $$1$$ hours ago Yesterday $$1$$ days ago $$1$$ weeks ago more than 5 weeks ago Followers Follow THIS CONTENT IS PREMIUM Please share to unlock