Blooper's analysts Have come up with the following revised estimates for its magnoosium mine:

Range________________

Pessimistic Optimistic

Initial investment +25% -20%

Revenues -25% +15%

Variable cost +20% -25%

Fixed Cost + 25% - 45%

Working capital +25% - 45%

Conduct a sensitivity analysis for each variable and range and compute the NPV for each use. DO NOT ROUND INTERMEDIATE CALCULATIONS. NEGATIVE AMOUNTS SHOULD BE INDICATED BY A MINUS SIGN. ENTER YOU ANSWERS IN THOUSANDS ROUNDED TO THE NEAREST WHOLE DOLLAR.

____Project NPV_______________________

Pessimistic Expected Optimistic

Initial Investment

Revenues

Variable costs

Fixed costs

Working capital