can some one please help me do a Sensitiviy Analysis

6 Financial Model Assumptions Manufacturing Assumptions The pillow will be assembled in house, using sewing machines Manufacturing in house would be better, not much space required and the building doe not need to be where it would be expensive to rent Monthly rent: $1000 Pillow cover will be manufactured at: $1.50 Total cost of unit would be $6.19 Supplier Assumptions Zipper, insert of pillow, and strap will be purchased premade then assembled in final production, cost of these materials adds to: $4.69 Cost of sewing machines-several machines costing a total of $3000 Pillows sold by RESTeasy is estimated to be 3,000 units per quarter Dealer Assumptions Dealer sells pillow for $20 Sell to dealer for 8.50 Predicted unit sales from dealers is 10,000 units per quarter General Assumptions Discount Rate: 10% Assume four year cycle TIT SILNI TEST EUR TE RE Si SICARE SEN HE ERROR TELE LE ALL THE TE 41 HI SLIV SIST STRES ALER le 18 TE . 514 FORT TI LIBRERIEBALSTS Dealer Key Financial Uncertanties RESTeasy Inc. RESTeasy CO. Per 10% Volume Change Product Cost or Sale Price Per $1 Change Per 10% Development Cost Change I 6 Financial Model Assumptions Manufacturing Assumptions The pillow will be assembled in house, using sewing machines Manufacturing in house would be better, not much space required and the building doe not need to be where it would be expensive to rent Monthly rent: $1000 Pillow cover will be manufactured at: $1.50 Total cost of unit would be $6.19 Supplier Assumptions Zipper, insert of pillow, and strap will be purchased premade then assembled in final production, cost of these materials adds to: $4.69 Cost of sewing machines-several machines costing a total of $3000 Pillows sold by RESTeasy is estimated to be 3,000 units per quarter Dealer Assumptions Dealer sells pillow for $20 Sell to dealer for 8.50 Predicted unit sales from dealers is 10,000 units per quarter General Assumptions Discount Rate: 10% Assume four year cycle TIT SILNI TEST EUR TE RE Si SICARE SEN HE ERROR TELE LE ALL THE TE 41 HI SLIV SIST STRES ALER le 18 TE . 514 FORT TI LIBRERIEBALSTS Dealer Key Financial Uncertanties RESTeasy Inc. RESTeasy CO. Per 10% Volume Change Product Cost or Sale Price Per $1 Change Per 10% Development Cost Change