Your company makes widgets. The fixed cost incurred (regardless of the number of widgets produced) each year is $80,000. The variable cost per widget is $0.25. The sale price of each widget is $1.00. The price and costs are expected to remain unchanged over time. In year 1, the company expects to sell 100,000 widgets. You expect your sales to increase at a rate of 4% per year forever. The discount rate is 10%. Ignore taxes. What is the value of this company?