This case requires you to construct a spreadsheet which shows the cash flows associated with the project and calculate the project’s NPV, IRR, and Payback period.

You may use whatever format to present the cash flows etc. that you feel is appropriate. Show how you calculated NPV, IRR, and the firm’s cost of capital so you can get partial credit if you get the wrong answer.

This case also requires that you prepare a brief report that addresses all questions posed at the end of the case. All papers must be word-processed and a maximum of 3 pages of text (spreadsheets can be additional pages).

The report should be stapled together.

You may work on the case in teams of two.

The Powell Corporation example running from pages 445-451 of the text is a helpful guide as to how to calculate the cash flows for this project.

Precision Putters Inc.

Precision Putters Inc. is a manufacturer of high quality putters for the golfing industry. The company was started eight years ago by Jake Johnson. Jake was an avid golfer with a background in the metalworking industry. As a hobby, he started making putters for himself and some of his friends. As he and some other users of his putters had some success in local amateur tournaments, the reputation and demand for his putters increased. He soon found that he was getting enough requests for his putters that he quit his job at a machine shop and formed Precision Putters Inc. He started his operation with a couple of pieces of machinery in his garage. However, within two years, business was good enough that he moved his operations to a 30,000 square foot manufacturing facility.

The company now sells its putters worldwide and several professional players have won tournaments using Precision Putters (which has obviously helped to boost demand).

The management of Precision Putters is currently evaluating the purchase of a new high-speed computerized grinding machine to replace its existing grinding machine.

Sally Smith, a recent Geneseo Business School graduate who is now working at Precision Putters as a financial analyst, must analyze this project and present her findings to the company’s executive committee.

The new machine costs $720,000 and shipping and installation cost would total $10,000. In addition, installation of the new equipment would cause Precision Putters’ inventories to increase by $7,500, accounts receivable to increase by $4,000, and accounts payable to increase by $4,500. The company plans on using the new machine for 5 years. The new machine would be depreciated under MACRS using a 5-year recovery period. It is expected that the new machine can be sold for $90,000 at the end of 5 years.

The existing machine can be sold currently for $115,000 before taxes. It is 4 years old, cost $430,000 new, and is being depreciated as a 7-year class asset under MACRS. It is expected that the existing machine can be sold for $15,000 at the end of 5 years.

The new machine is expected to generate $395,000 in profits before depreciation and taxes for each of the next 5 years. The existing machine is expected to generate $190,000 in profits before depreciation and taxes for each of the next 5 years. The firm is subject to a 40% tax rate on both ordinary income and capital gains.

The section of the building where the new piece of equipment would be installed has been unused for several years, and consequently had suffered some deterioration.

Last year, as part of a routine facilities improvement program, the company spent $30,000 to rehabilitate that section of the building. Jake Johnson is not sure but thinks that maybe this outlay, which has already been paid and expensed for tax purposes, should be charged to this new equipment project. His contention is that if the rehabilitation had not taken place, the firm would have had to spend the $30,000 to make the site suitable for the new equipment.

Precision Putters has a target capital structure of 50% debt, 10% preferred stock, and 40% common equity. The investment banker believes that 10 year, 8% coupon, $1,000 par value bonds could currently be sold, with a flotation cost of 5% of par value.

The firm could sell, at par, $100 preferred stock which pays a $12 annual dividend, and flotation costs of $6.00 per share would be incurred. The company’s common stock has experienced a constant dividend growth rate of 8%, and the company recently paid a dividend of $2.00. The stock is currently selling for $30.00 per share. Any new common stock issued would incur an 8% flotation cost. Management assumes that all new projects will require the issuance of new common stock, and the firm’s weighted average cost of capital to should be used to evaluate the project.

Sally was asked to analyze the project, and then present her findings to the company’s executive committee. Since some members of the executive committee have a very limited knowledge of capital budgeting techniques, Sally wants to help to educate them. Therefore, she has decided to ask and then answer a series of questions as set forth below.

Questions

1. Should the money that was spent to rehabilitate the plant last year be included in the analysis? Explain. (See page 436 in the text)

2. What is Precision Putters’ net initial investment for this project (Year 0 net cash flow)?

3. Define incremental cash flow, and then set forth the project’s operating cash flow statement for each year of operations. What is the expected non-operating terminal cash flow when the project is terminated at Year 5?

4. What is the firm’s cost of capital? (Show the calculation of each of the three component costs)

5. What is the project’s NPV? (Remember to analyze the project’s relevant incremental cash flows including the terminal cash flow in year 5) Explain the economic rationale behind the NPV.

6. What is the project’s IRR? Explain the rational for using the IRR to evaluate projects.

Which of the two methods (NPV and IRR) is theoretically superior and why?

7. What is the project’s payback period? (Remember to use the same incremental cash flows you used for NPV and IRR analysis) What is the rationale behind the use of payback period as an evaluation tool? What are some drawbacks with this method?

8. What overall recommendation would you make regarding this project?