Veridian Dynamics is considering the puchase of a new cloning machine, which will cost $390 million plus an additional $10 million to ship and install. The new machine will replace the existing machine, which has zero book value and could be sold today for $40 million. The new machine will have a 4 year useful life and will be depreciated to zero using the straight line method. The machine will require $10 million worth of spare parts to be purchased initially and held in inventory for the next 4 years to make sure the machine operates smoothly. It is assumed that these spare parts will be sold at the end of 4 years and the entire $10 million will be recaptured.
The new machine will increase sales by $220 million per year, increase the cost of goods sold by $110 million per year, and decrease operating expenses by $10 million per year over the next 4 years. Veridian Dynamics expects to sell the new machine for $80 million at the end of 4 years. Veridian Dynamic's income tax rate is 35% and its cost of capital is 14%.
What is the Teminal Cash Flow?