I need help performing a sensitivity analysis which shows sensitivity of NPV to procedures per day, average net revenue per procedure, and salvage value. Lastly, I need to conduct a scenario analysis. Below is the project base data and then what I have so far for the sensitivity analysis.

Project Base Data

INPUT DATA:				KEY OUTPUT:
Land initial cost			$175,000	NPV	$1,414,375
Land opportunity cost (and salvage value)			$200,000	IRR	14.7%
Building/equipment cost			$10,000,000	MIRR	12.9%
Build/equipment salvage value			$5,000,000	Payback	4.0
Procedures per day			20
Average net revenue per procedure			$1,000
Labor costs			$696,000
Utilities costs			$50,000
Incremental overhead			$36,000
Supply cost ($/procedure)			$200
Inflation rate on charges			3.0%
Inflation rate on costs			3.0%
Tax rate			40.0%
Revenues lost from inpatient surgeries			$1,000,000
Reduction in inpatient surgery costs			$500,000
Cost of capital			10.0%

What I have so far:

% Deviation	Procedures Per Day		Average Net Revenue Per Procedure		SALVAGE
from	Units	NPV	Units	NPV	Variable	NPV
Base Case	Sold	$1,414,375	Sold	$1,414,375.00	Cost	$1,414,375.00
-30%	14		700		$140,000
-15%	17		850		$170,000
0%	20	1,414,375	1000	1,414,375	$200,000	1,414,375
15%	23		1150		$230,000
30%	26		1300		$260,000