The Riteway Ad Agency provides cars for its sales staff. In the past, the company has always purchased its cars from a dealer and then sold the cars after three years of use. The company's present fleet of cars is three years old and will be sold very shortly. To provide a replacement fleet, the company is considering two alternatives: Purchase alternative: The company can purchase the cars, as in the past, and sell the cars after three years of use. Ten cars will be needed, which can be purchased at a discounted price of $25,000 each. If this alternative is accepted, the following costs will be incurred on the fleet as a whole: Annual cost of servicing, taxes, and licensing Repairs, first year $ 4,100 $ 2,000 $ 4,500 Repairs, second year Repairs, third year $ 6,500 At the end of three years, the fleet could be sold for one-half of the original purchase price. Lease alternative: The company can lease the cars under a three-year lease contract. The lease cost would be $60,000 per year (the first payment due at the end of Year 1). As part of this lease cost, the owner would provide all servicing and repairs, license the cars, and pay all the taxes. Riteway would be required to make a $10,000 security deposit at the beginning of the lease period, which would be refunded when the cars were returned to the owner at the end of the lease contract. Riteway Ad Agency's required rate of return is 19%. Click here to view Exhibit 12B-1 and Exhibit 12B-2, to determine the appropriate discount factor(s) using tables. (Use the tables to get your discount factors. If you calculate discount factors using Excel or a financial calculator, your answer may be different enough due to rounding that the system will mark it wrong.) Required: 1. What is the net present value of the cash flows associated with the purchase alternative? 2. What is the net present value of the cash flows associated with the lease alternative? 3. Which alternative should the company accept? EXHIBIT 12B-1 Present Value of S1; 1 (1+r) n Periods 4% 1 5% 6% 7% 0.962 0.952 0.943 0.935 0.925 0.907 0.890 0.873 Bene 0.889 0.864 0.840 0.816 2 = 3 = A 306 4 = 5 6 0.790 0.746 0.705 9779 VIDEO 0.262 7 8 0.731 www 0.677 0.627 0.582 0.540 www viver 0.467 www.to Be 0.351 200 9 0.703 0.500 0.460 Be VIEVE 0.210 VIETO 0.168 0.134 www 0.107 www 0.086 www.ww 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694 0.683 0.672 0.661 0.650 0.640 Bree 10:001 0.794 0.772 0.751 0.731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579 0.564 0.551 0.537 0.524 0.512 0:010 Dres Dece 9.990 www Se www. 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.572 0.552 0.552 0.534 0.516 0.499 0.482 0.467 0.451 0.437 0.423 0.410 wwwww ve Beroe www wwwwww 9:00 vove we ove OIVOT www ve www 0356 B 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.437 0.419 0.402 0.386 0.370 0.355 0.341 0.328 0.024 9.740 0.001 wwww serves www 0.012 S 0.170 0-100 VITE 0.102 secre 0.000 VISTI 0.666 0.630 0.596 0.564 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.370 0.352 0.335 0.319 0.303 0.289 0.275 Be proce www 9.970 Bewer vicce Lover 0-100 www wwwwww www seove 0.407 w 0.760 0.711 0.665 0.623 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279 0.263 0.249 0.235 0.222 9.799 9711 0.000 www persoo www Loreto Live Lorive waking wwwwwww 9.990 DODAT VIST Se 2018 www 0.502 0.434 0.404 0.376 0.327 0.305 0.285 0.266 0.249 0.233 0.218 0.204 0.191 0.179 www Ba www wresz DEZ 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 VITET Se www.am waa Serena www DE 0.463 0.422 0.386 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162 0.149 0.137 0.126 0.116 1:100 0:122 Benne Beware www B Darwoo DODA Sekre LOADE Sekar Des De 0.429 0.388 0.350 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135 0.123 0.112 0.103 0.094 www Bewee S Dece B :::: 10.100 9:170 Dece Se Beke Ska *** Dece S 0.625 0.557 0.497 0.444 0.397 0.356 0.319 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112 0.102 0.092 0.083 0.076 Base S 9.500 www Se S 10:200 www 10:200 VIDE S VIIET *** www [2] 0.010 0.601 0.530 0.469 0.415 0.368 0.326 0.290 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093 0.084 0.075 0.068 0.061 10.197 VITAD ww wewe www www Bewer 0:102 0.100 BODO S wwwww 0.001 wwwwww 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078 0.069 0.062 0.055 0.049 0.044 se 0.400 0.100 w wwwww wwww Dive wees 0.239 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065 0.057 0.051 0.045 0.040 0.035 LONDO 10.100 www Love servee www we crore wwwww 0.218 0.188 0.163 0.141 0.123 0.107 0.093 0.081 0.071 0.062 0.054 0.047 0.042 0.036 0.032 0.028 10.410 Loo LCD Decem B 0.146 0.125 0.108 0.093 0.080 0.069 0.060 0.052 0.045 0.030 0.026 0.023 == wwwwwwww 2.024 0.180 0.153 0.130 0.111 0.044 0.038 Locking scree 0.164 0.138 0.116 0.098 0.037 0.031 Dece www Be Liver 0650 10 2025 0.645 0.592 0.544 www.ta wwwse Bewer 0.676 0.614 0.558 0.508 BORDE Berwaw 0.650 0.585 0.527 0.475 senere www Server Leone 11 0.000 12 www wwwww 0.069 13 wwwwww 0.055 www 14 0.577 w w www w www 15 0.555 vicce ww 0.505 0.442 0.388 0.340 0.299 0.263 wwwwww V-112 www ww 0.362 0.315 0.275 Love 0.010 0.339 0.292 0.252 Louis 0.481 0.417 Donos w 16 0.534 0.458 www. 0.394 Ba ***** Be B w B 17 0.513 www.cam 0.436 are now 0.371 0.317 0.270 0.231 0.198 0.170 Sweats uzu B krever 18 0.494 0.005 0.416 0.350 Beware 0.296 0.250 0.212 Se B 19 0.475 0.396 UCTIO 0.194 0.331 0.277 Se 0.456 0.377 0.312 0.258 0504 20 0.232 Dece S 0.215 Ve B *** 0.359 0.294 0.242 0.199 0.164 0.039 0.034 0.032 0.028 0.024 0.021 0.018 Bere Serves www 0033 0.027 0.023 0.020 0.017 0.014 Be www Bever wana 0.031 0.026 0.022 0.019 0.016 0.014 0.012 vee B GALE 0.026 0.022 0.018 0.015 0.013 0.011 0.009 0.178 0.095 0.081 0.069 0.059 0.051 Base www Beveze 0.083 0.070 0.060 0.051 0.043 Bewee www seves 0.149 0.124 0.104 0.087 0.073 0.061 0.051 0.043 0.037 www Xoc 0.077 0.064 0.044 0.037 0.068 0.056 0.046 0.038 0.032 0.026 0.022 0.018 0.015 0.013 0.011 0.009 S m Z B S www 0.439 wwwww 21 0.053 0.031 B VVTT B www ww 22 0.422 0.342 0.278 0.000 0.007 B 23 0.053 24 25 26 0.135 0.112 0.093 w we 0.226 0.184 0.150 0.123 0.101 0.083 www 130 0.406 0.326 0.262 0.211 0.170 0.138 0.112 0.091 0.074 0.060 0.049 0.040 0.033 0.027 0.022 0.018 0.015 0.012 0.010 0.009 0.007 0.006 0.390 0.310 0.247 0.197 0.158 0.126 0.102 0.082 0.066 0.053 0.043 0.035 0.028 0.023 0.019 0.015 0.013 0.010 0.008 0.007 0.006 0.005 0.375 0.295 0.233 0.184 0.146 0.116 0.092 0.074 0.059 0.047 0.038 0.030 0.024 0.020 0.016 0.013 0.010 0.009 0.007 0.006 0.005 0.004 0.361 0.281 0.220 0,172 0.135 0.106 0.084 0.066 0.053 0.042 0.033 0.026 0.02.1 0.017 0.004 0.014 0.011 0.009 0.006 0.005 0.007 0.004 0.003 0.000 wwwwwwww 0:007 www 0.347 0.268 0.207 0.161 0.125 0.098 0.076 0.060 0.047 0.037 0.029 0.023 0.018 0.014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.002 0.333 0.255 0.196 0.150 0.116 0.090 0.069 0.054 0.042 0.033 0.026 0.020 0.016 0.012 0.010 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.107 0.082 0.063 0.048 0.037 0.029 0.022 0.017 0.014 0.011 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.002 0.099 0.075 0.057 0.044 0.033 0.026 0.020 0.015 0.012 0.009 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0.001 0.046 0.032 0.022 0.015 0.011 0.008 0.005 0.004 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.000 0.011 27 28 29 0.321 0.243 0.185 0.141 30 0.308 0.231 0.174 0.131 0.208 0.142 0.097 0.067 40 EXHIBIT 12B-2 Present Value of an Annuity of $1 in Arrears; 1/r(1-(1/(1+r)^n)) 7% 1 2 Periods 4% 5% 6% 8% 9% 10% 11% 12% 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 1.886 1.859 1.833 1.808 1.783 1.759 1.736 1.713 1.690 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.444 2.402 2017 3.312 3.240 3.240 3.170 3.102 3.037 Se 3.993 3.890 3.791 3.696 3.605 3.517 4 3.630 we Bicos 3.546 3.465 3.387 4.452 4.329 4.212 4.100 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800 1.668 1.647 1.626 1.605 1.585 1.566 1.547 1.528 1.509 1.492 1.474 1.457 1.440 2.361 2.322 2.283 2.246 2.210 2.174 2.140 2.106 2.074 2.042 2.011 1.981 1.952 2.974 2.914 2.855 2.798 2.743 2.690 2.639 2.589 2.540 2.494 2.448 2.404 2.362 wwwww 3.433 3.352 3.274 3.199 3.127 3.058 2.991 2.926 2.864 2.803 2.745 2.689 ...... wan 3.889 3.784 3.685 3.589 3.498 3.410 3.326 3.245 3.167 3.092 3.020 2.951 w www 4.288 4.160 4.039 3.922 3.812 3.706 3.605 3.508 3.416 3.327 3.242 3.161 www www w 4.639 4.487 4.344 4.207 4.078 3.954 3.837 3.726 3.619 3.518 3.421 3.329 Dire 4.946 4.772 4.607 4.451 4.303 4.163 4.031 3.905 3.786 3.673 A ** 2348 5.242 5.076 4.917 4.767 4.623 7 were 6.002 5.786 5.582 wwwwww 2000 6.733 6.463 6.210 5.389 5.206 www 5.033 4.868 4.712 4.564 4.486 4.355 4.231 4.111 3.998 100 4.423 www 4.799 5.759 5.537 5.328 5.132 w 2000 ..... 8 5.971 5.747 www 5.535 5.335 5.146 4.968 **** ZOO 9 7.435 7.108 6.802 6.515 6.247 5.995 ZZZ 10 8.111 3.799 7.722 7.360 7.024 6.710 6.418 6.145 5.889 5.650 5.426 5.020 z.com 5.938 PANE .COM 7400 www. 3.003 11 9 760 8.760 8.306 7.887 7.499 7.139 6.805 6.495 6.207 5.029 4.836 4.656 4.486 3.566 3.463 3.682 3.571 5050 3.656 2 725 3.725 2700 BOCA 7047 w 2010 FCE8 0 105 9.385 Z 6.194 1.702 12 5.216 5.019 4.833 4.659 4.494 4.339 4.192 4.054 3.923 4.327 4.177 4.035 3.902 3.776 LATA 2005 www 4.439 4.278 4.127 3.985 3.851 4202 2012 4.533 4.362 4.203 4.053 3.912 Zu 4155 8.863 8.384 7.943 0 250 0204 0055 A 0.086 7.004 ZA 13 4055 7.536 7.161 6.814 6.492 6.750 2005 9.986 9.394 8.853 8.358 7.904 7.487 3.780 2.924 14 10.563 0 205 745 9214 620 14 10.563 9.899 9.295 7.103 8.745 8.244 7.786 7.367 6.982 9 108 7101 8.559 9.108 7.191 11 110 0 550 6.167 4152 15 9 712 11.118 10.380 9.712 0.051 7.270 5.668 4322 2.907 16 11.652 10.838 10.106 9.447 3.887 ZAZA COM 5.000 5.687 5.453 5.234 107 5.431 5.918 5.660 5.421 5.197 4.988 4.793 4.611 5.942 1010 5.583 5.342 6.424 6.122 5.842 5.118 4.910 4.715 5.714 6.628 6.302 6.002 5.724 5.468 5.229 5.008 4.802 4.611 4.432 4.265 4.108 3.962 3.824 5947 6.142 4 490 4312 6811 4.001 6.811 6.462 6.142 5.847 5.092 5.575 5.324 4.876 4.675 4.489 4.315 4.153 4.001 3.859 7.379 6.974 4730 6.604 6.265 5.954 5.668 5.405 0.203 5.162 4.938 4.730 4.536 8.022 7.549 7.120 6.729 5.222 6.373 6.047 5.749 5.475 5.222 4.990 4.775 4.576 6840 7.250 6.840 6.467 6.128 7.366 6.938 6.550 6.198 6.623 6.259 6.312 6.359 6.011 5.696 5.410 5.149 0.007 0.011 3:070 J-110 17 17 8.061 7.606 8.851 8.313 7.824 9.122 8.544 0372 8.756 9.604 8.950 3.910 18 12.166 11.274 10.477 9.763 12.659 11.690 | 10.828 | 10.059 13.134 12.085 11.158 10.336 | 18 9.372 3.928 3.920 8.201 7.702 0.201 8.365 7.839 8.303 19 19 3.942 4.357 4.189 4.033 4 201 4.391 4.219 4.059 5.033 4.812 4.608 4.419 4.080 4.243 4.080 5.070 4.843 4.635 4.442 4.097 4.263 3:070 5.101 4.870 4.657 4.460 4.279 4.110 3.101 4.037 5.127 4.891 4.675 3:127 4.909 4.690 5.818 5.534 5.273 3.818 5.877 5.584 5.316 3.310 akva 5.929 5.628 5.353 3.333 5.973 5.665 5.384 3:342 20 13.590 12.462 11.470 10.594 12.402 9.818 9.129 8.514 7.963 7.469 7.025 20 3.954 7.903 3.929 4.110 3.934 21 14.029 12.821 11.764 10.836 12.021 21 10.017 9.292 8.649 3.963 4.121 19:121 3:313 8.075 7.562 7.102 6.687 0.00 0.019 0.019 1:302 7.102 8.772 8.176 7.645 7.170 6.743 Lore 10:170 KUTO DODO 10.713 4.476 4.292 4.292 4.488 4.302 4.130 3.903 3.970 22 3:910 23 14.451 13.163 12.042 11.061 10.201 9.442 AVINUT 12.303 11.272 10.371 9.580 13:407 40001141 www. 14.857 13.489 1224 3.976 B B DO 24 15.247 13.799 8.883 Bene 8.985 ww 9.077 3.981 3:301 25 3.985 2017 Se 26 3.988 27 4.707 7:090 7:700 srove www 8.266 7.718 7.230 6.792 6.399 6.044 5.723 5.432 5.167 4.925 4.703 4.499 4.311 4.137 Loreto Senes B De S Bene Snez 12.550 11.469 10.529 9.707 8.348 7.784 7.283 6.835 6.434 6.073 5.746 5.451 5.182 4.937 4.713 4.507 4.318 4.143 Desert Be wave www we 15.622 14.094 12.783 11.654 10.675 9.823 8.422 7.843 7.330 6.873 6.464 6.097 5.766 5.467 5.195 4.948 4.721 4.323 4.514 4.147 15.983 14.375 13.003 11.826 10.810 9.929 9.161 8.488 7.896 7.372 6.906 6.491 6.118 5.783 5.480 5.206 4.956 4.728 4.520 4.328 4.151 16.330 14.643 13.211 11.987 10.935 10.027 9.237 8.548 7.943 7.409 6.935 6.514 6.136 5.798 5.492 5.215 4.964 4.734 4.524 4.332 4.154 3.990 16.663 14.898 13.406 12.137 11.051 10.116 9.307 8.602 7.984 7.441 6.961 6.534 6.152 5.810 5.502 5.223 4.970 4.739 4.528 4.335 4.157 3.992 16.984 15.141 13.591 12.278 11.158 10.198 9.370 8.650 8.022 7.470 6.983 6.551 6.166 5.820 5.510 5.229 4.975 4.743 4.531 4.337 4.159 3.994 17.292 15.372 13.765 12.409 | 11.258 10.274 9.427 8.694 8.055 7.496 7.003 6.566 6.177 5.829 5.517 5.235 4.979 4.746 4.534 4.339 4.160 3.995 19.793 17.159 15.046| 13.332 11.925 10.757 9.779 8.951 8.244 7.634 7.105 6.642 6.233 5.871 5.548 5.258 4.997 4.760 4.544 4.347 4.166 3.999 28 29 30 40 5 6