Bloopers analysts have come up with the following revised estimates for its magnoosium mine: Range Pessimistic Optimistic Initial investment + 50 % 25 % Revenues 15 % + 25 % Variable costs + 25 % 15 % Fixed cost + 25 % 30 % Working capital + 40 % 30 % 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.) Bloopers analysts have come up with the following revised estimates for its magnoosium mine: Range Pessimistic Optimistic Initial investment + 50 % 25 % Revenues 15 % + 25 % Variable costs + 25 % 15 % Fixed cost + 25 % 30 % Working capital + 40 % 30 % 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 NPV
	Pessimistic	Expected	Optimistic
Initial investment
Revenues
Variable costs
Fixed costs
Working capital