A coffee shop is expected to produce regular annual cash flows of 39,211 dollars with the first regular cash flow expected later today and the last regular cash flow expected in 5 years from today. In addition to the regular cash flows of 39,211 dollars, the coffee shop is also expected to produce an extra cash flow of 64,545 dollars in 5 years from today. The cost of capital for the coffee shop is 4.61 percent. What is the value of the coffee shop? Please show step by step.