preview

Essay about Rock Creek Golf Club

Satisfactory Essays

Case 27-2: Rock Creek Golf Club

Submitted by: Adam Kessler

Submitted to: Dr. Alan Czyzewski
Submitted for: MBA 613

Submitted on: Wednesday, 4/11/12

Question 1
An amortization table has been completed regarding the potential loan that RCGC would need to obtain in order to fund the purchase of 40 gasoline-powered golf carts. RCGC would need to obtain a loan for $89,600 at an eight percent interest rate for five years with a payment due at the end of each year in order to fund the purchase. A payment in the amount of $22,441 will be due at the end of each year for five years (the duration of the loan). Total interest paid will be $22,604 over the course of the loan.
When you factor in the eight percent annual interest over the …show more content…

The amount of tax savings that RCGC will receive each year is presented in table 3-2. Table 3-1 | | | | | | | Year | Value - Salvage Value | Dep. % | Depreciated Amount | Year-End Value | | Total | Per Cart | | Total | Per Cart | Total | Per Cart | 1 | $80,000 | 2000 | 35.0% | $28,000 | $700 | $52,000 | $1,300 | 2 | $52,000 | 1300 | 26.0% | $20,800 | $520 | $31,200 | 780 | 3 | $31,200 | 780 | 15.6% | $12,480 | $312 | $18,720 | 468 | 4 | $18,720 | 468 | 11.7% | $9,360 | $234 | $9,360 | 234 | 5 | $9,360 | 234 | 11.7% | $9,360 | $234 | $0 | 0 |

Table 3-2 | | Year | Interest Paid | Tax Savings | 1 | $7,168 | $2,437 | 2 | $5,946 | $2,022 | 3 | $4,627 | $1,573 | 4 | $3,201 | $1,088 | 5 | $1,662 | $565 | Sum | $22,604 | $7,685 |

Table 3-3 represents the net present value for purchasing the golf carts. Each annual pretax cash inflow represents the $84,000 in annual revenue the golf carts will generate minus the $16,800 in operating costs that are required to operate the golf carts. Year five’s cash inflow includes $9,600 in salvage value that RCGC will receive. Year zero’s cash inflow is -$81,600 because they would pay $89,600 for the golf carts and receive $8,000 for the salvage value of their current golf carts for a net cash inflow of -$81,600. The depreciation is based off table 3-1. The interest expense in each year varies as the remaining balance at the end of each year varies. Table 3-3:

Get Access