8-10 Sensitivity analysis Example -continued NPV Possibilities NPV (000s Variable pessimistic Expected Optimistic Investment(000s) 121 478 778 Sales (000s) 1,218 478 2,174 Var cost of sales) 788 478 382 Fixed Costs(000s) 26 478 930 Irwin/McGraw-Hill CThe McGraw-Hill Commpanies, Inc, 2001©The McGraw-Hill Companies, Inc.,2001 8- 10 Irwin/McGraw-Hill Sensitivity Analysis Example - continued NPV Possibilities NPV s Variable Pessimistic Expected Optimistic Investment (000 ) (000s) - 121 478 778 Sales(000s) - 1,218 478 2,174 Var Cost (% of sales) - 788 478 1,382 Fixed Costs(000s) 26 478 930