In: Finance
A laundromat is expected to produce regular annual cash flows of 36,011 dollars with the first regular cash flow expected later today and the last regular cash flow expected in 7 years from today. In addition to the regular cash flows of 36,011 dollars, the laundromat is also expected to produce an extra cash flow of 38,159 dollars in 7 years from today. The cost of capital for the laundromat is 15.01 percent. What is the value of the laundromat?
| Given that, first cash flow received today which mean received in year Zero and last cash flow received after 7 year from today means at the end of 7th year . | |||||||||||
| We can compute value of laundromat by computing present value of future cash flow. | |||||||||||
| Below table shows computation of present value . | |||||||||||
| year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | |||
| i | Regular Cash flow | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | ||
| ii | extra cash flow | 38,159 | |||||||||
| iii=i+ii | Total cash flow | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | 36,011 | 74,170 | ||
| iv | PVIF @ 15.01% | 1.0000 | 0.8695 | 0.7560 | 0.6573 | 0.5716 | 0.4970 | 0.4321 | 0.3757 | ||
| v=iv*iii | Present value of cash flow | 36,011.00 | 31,311.19 | 27,224.75 | 23,671.64 | 20,582.25 | 17,896.05 | 15,560.43 | 27,866.28 | 200,123.59 | |
| Hence, valur of Laudromat = 200123.59 | |||||||||||