Sensitivity analysis was conducted based on the peak market prices of each of the three profit
contributors following simple calculations (Total Sales – Total Costs). Sensitivity analysis was
calculated separately for each factor and for the worst-case scenario of all three factors.
All calculations and analysis were done using Microsoft Excel®.