[ORDER SOLUTION] Rock Creek Gold Club

Rock Creek Golf Club (RCGC) was a public golf course, owned by a private corporation. In January the club’s manager, Lee Jeffries, was faced with a decision involving replacement of the club’s ?eet of 40 batterypowered golf carts. The old carts had been purchased ?ve years ago, and had to be replaced. They were fully depreciated; RCGC had been offered $200 cash for each of them. Jeffries had been approached by two salespersons, each of whom could supply RCGC with 40 new gasoline-powered carts. The ?rst salesperson, called here simply A, would sell RCGC the carts for $2,240 each. Their expected salvage value at the end of ?ve years was $240 each. Salesperson B proposed to lease the same model carts to RCGC for $500 per cart per year, payable at the end of the year for ?ve years. At the end of ?ve years, the carts would have to be returned to B’s company. The lease could be canceled at the end of any year, provided 90 days’notice was given. In either case, out-of-pocket operating costs were expected to be $420 per cart per year, and annual revenue from renting the carts to golfers was expected to be $84,000 for the ?eet. Although untrained in accounting, Jeffries calculated the number of years until the carts would “pay for themselves” if purchased outright, and found this to be less than two years, even ignoring the salvage value. Jeffries also noted that if the carts were leased, the ?ve-year lease payments would total $2,500 per cart, which was more than the $2,240 purchase price; and if the carts were leased, RCGC would not receive the salvage proceeds at the end of ?ve years. Therefore, it seemed clear to Jeffries that the carts should be purchased rather than leased. When Jeffries proposed this purchase at the next boardofdirectorsmeeting,oneofthedirectorsobjected to the simplicity of Jeffries’ analysis. The director had said, “Even ignoring in?ation, spending $2,240 now may not be a better deal than spending ?ve chunks of $500 over the next ?ve years. If we buy the carts, we’ll probably have to borrow the funds at 8 percent interest cost. Of course, our effective interest cost is less than this, since for every dollar of interest expense we report to the IRS we save 34 cents in taxes. But the lease paymentswouldalsobetaxdeductible,soit’sstillnotclear tomewhichisthebetteralternative.There’sasharpnew person in my company’s accounting department; let’s not make a decision until I can ask her to do some furtheranalysisforus.” 1. Assume that in order to purchase the carts, RCGC would have to borrow $89,600 at 8 percent interest for ?ve years, repayable in ?ve equal year-end installments. Prepare an amortization schedule for this loan, showing how much of each year’s payment is for interest and how much is applied to repay principal. (Round the amounts for each year to the nearest dollar.) 2. Assume that salesperson B’s company also would be willing to sell the carts outright at $2,240 per cart. Given the proposed lease terms, and assuming the lease is outstanding for ?ve years, what interest rate is implicit in the lease? (Ignore tax impacts to the leasing company when calculating this implicit rate.) Why is this implicit rate different from the 8 percentthatRCGCmayhavetopaytoborrowthe funds needed to purchase the carts? 3. Should RCGC buy the carts from A, or lease them from B? (Assume that if the carts are purchased, RCGC will use accelerated depreciation for income taxpurposes,basedonanestimatedlifeof?veyears andanestimatedresidualvalueof$240percart.The accelerated depreciation percentages for years 1–5, respectively, are 35 percent, 26 percent, 15.6 percent, 11.7 percent, and 11.7 percent.) 4. Assume arbitrarily that purchasing the carts has an NPV that is $4,000 higher than the NPV of leasing them. (This is an arbitrary difference for purposes of this question and is not to be used as a “check ?gure” for your earlier calculations.) How much would B have to reduce the proposed annual lease payment to make leasing as attractive as purchasing the cart?