A climbing wall is expected to produce regular annual cash flows of 43,701 dollars with the first regular cash flow expected later today and the last regular cash flow expected in 9 years from today. In addition to the regular cash flows of 43,701 dollars, the climbing wall is also expected to produce an extra cash flow of 53,703 dollars in 9 years from today. The cost of capital for the climbing wall is 7.18 percent. What is the value of the climbing wall?
Answer: | ||||
Calculatio of value of the climbing wall: | ||||
Value of the climbing wall will equal to present value of cash inflows | ||||
Year | Cash flows | Present value factor @7.18% | Present value | |
0 | 43701 | 1 | 43701.00 | |
1 | 43701 | 0.9330 | 40773.03 | |
2 | 43701 | 0.8705 | 38041.72 | |
3 | 43701 | 0.8122 | 35493.95 | |
4 | 43701 | 0.7578 | 33116.62 | |
5 | 43701 | 0.7070 | 30896.61 | |
6 | 43701 | 0.6597 | 28829.55 | |
7 | 43701 | 0.6155 | 26897.97 | |
8 | 43701 | 0.5742 | 25093.11 | |
9 | 97404 | 0.5358 | 52189.06 | |
Total | 311331.62 | |||
So, value of climbing wall is $311,331.62 (Answer) | ||||
Get Answers For Free
Most questions answered within 1 hours.