Explore BrainMass

NPV Sensitivity Analysis

This content was STOLEN from BrainMass.com - View the original, and get the already-completed solution here!

Florida Car Wash is considering a new project whose data are shown below. The equipment to be used has a 3-year tax life, would be depreciated on a straight-line basis over the project's 3-year life, and would have a zero salvage value after Year 3. No new working capital would be required. Revenues and other operating costs will be constant over the project's life, and this is just one of the firm's many projects, so any losses on it can be used to offset profits in other units. If the number of cars washed declined by 40% from the expected level, by how much would the project's NPV change? (Hint: Note that cash flows are constant at the Year 1 level, whatever that level is.)

WACC 10.0%
Net investment cost (depreciable basis) $60,000
Number of cars washed 2,820
Average price per car $25.00
Fixed op. cost (excl. depr.) $10,000
Variable op. cost/unit (i.e., VC per car washed) $5.375
Annual depreciation $20,000
Tax rate 35.0%

© BrainMass Inc. brainmass.com December 20, 2018, 6:53 am ad1c9bdddf

Solution Summary

This solution illustrates how to perform a sensitivity analysis if a sales goal is not met.