Blooper's analysts have come up with the following revised estimates for its magnoosium mine. Initial investment Revenues Variable costs Fixed cost Working capital Range Pessimistic Optimatie 251 - 158 - 200 155 205 25% - 450 - 301 + 40% 458 Conduct a sensitivity analysis for each variable and range and compute the NPV for each. Use Spreadsheet tos 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 dollor.) Answer is complete but not entirely correct. Initial investment Revenues Variable costs Fixed costs Working capital Project NPV Pessimistic Expected Optimistic $ 7.500 Xs 10,000 15,000 5 12.750 15 000 $ 17.250 $ 5.86535 6 000 $ 5.8653 $ 5,600 $ 4.000 $ 2.000 3 2 1753 $ 1500 $ 750 B D E F G H