Cleveland Cove Enterprises is evaluating the purchase of an elaborate hydraulic lift system for all of...

Transcribed Image Text:

Cleveland Cove Enterprises is evaluating the purchase of an elaborate hydraulic lift system for all of its locations to use for the boats brought in for repair. The company has narrowed their choices down to two: the B14 Model and the F54 Model. Financial data about the two choices follows. Investment Useful life (years) Estimated annual net cash inflows for useful life Residual value Depreciation method Required rate of return What is the net present value of the B14 Model? B14 Model F54 Model $340,000 6 $220,000 6 $90,000 $50,000 $38,000 $15,000 Straight-line Straight-line 12% 12% Present Value of $1 Periods 8% 10% 12% 14% 16% 6 0.630 0.564 0.507 0.456 0.410 7 0.583 0.513 0.452 0.400 0.354 8 0.540 0.467 0.404 0.351 0.305 9 0.500 0.424 0.361 0.308 0.263 10 0.463 0.386 0.322 0.270 0.227 Present Value of Annuity of $1 Periods 8% 10% 12% 14% 16% 6 4.623 4.355 4.111 3.889 3.685 7 5.206 4.868 4.564 4.288 4.039 8 5.747 5.335 4.968 4.639 4.344 9 6.247 5.759 5.328 4.946 4.607 10 6.710 6.145 5.650 5.216 4.833 $395,340 positive $55,340 positive $56,177 negative $4640 negative Cleveland Cove Enterprises is evaluating the purchase of an elaborate hydraulic lift system for all of its locations to use for the boats brought in for repair. The company has narrowed their choices down to two: the B14 Model and the F54 Model. Financial data about the two choices follows. Investment Useful life (years) Estimated annual net cash inflows for useful life Residual value Depreciation method Required rate of return What is the net present value of the B14 Model? B14 Model F54 Model $340,000 6 $220,000 6 $90,000 $50,000 $38,000 $15,000 Straight-line Straight-line 12% 12% Present Value of $1 Periods 8% 10% 12% 14% 16% 6 0.630 0.564 0.507 0.456 0.410 7 0.583 0.513 0.452 0.400 0.354 8 0.540 0.467 0.404 0.351 0.305 9 0.500 0.424 0.361 0.308 0.263 10 0.463 0.386 0.322 0.270 0.227 Present Value of Annuity of $1 Periods 8% 10% 12% 14% 16% 6 4.623 4.355 4.111 3.889 3.685 7 5.206 4.868 4.564 4.288 4.039 8 5.747 5.335 4.968 4.639 4.344 9 6.247 5.759 5.328 4.946 4.607 10 6.710 6.145 5.650 5.216 4.833 $395,340 positive $55,340 positive $56,177 negative $4640 negative