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

Range

PessimisticOptimistic

Initial investment+40%-20%

Revenues-25%+25%

Variable costs+20%-25%

Fixed cost+20%-30%

Working capital+40%-45%

Conduct a sensitivity analysis for each variable and range and compute the NPV for each.Use Spreadsheet 10.1.(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.)