Bloopers analysts have come up with the following revised estimates for its magnoosium mine: Range Pessimistic Optimistic Initial investment + 25 % 15 % Revenues 20 % + 15 % Variable costs + 20 % 25 % Fixed cost + 45 % 30 % Working capital + 40 % 45 % Conduct a sensitivity analysis for each variable and range and compute the NPV for each. Use Spreadsheet 10.1 and accompanying data as a starting point for the analysis. (Do not round intermediate calculations. Negative amounts should be indicated by a minus sign. Enter your answers in thousands rounded to the nearest whole dollar.)

Project NPVPessimisticExpectedOptimisticInitial investmentRevenuesVariable costsFixed costsWorking capital