Bloopers analysts have come up with the following revised estimates for its magnoosium mine:

Range Pessimistic Optimistic Initial investment + 35 % 15 % Revenues 25 % + 15 % Variable costs + 20 % 20 % Fixed cost + 25 % 25 % Working capital + 25 % 35 %

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.)