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

	Range
	Pessimistic	Optimistic
Initial investment	+40%	25%
Revenues	25%	+20%
Variable costs, percent of revenues	+20%	20%
Fixed costs	+35%	35%
Working capital, percent of expected value	+30%	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.

Note: Do not round intermediate calculations. Negative amounts should be indicated by a minus sign. Enter your answer in millions rounded to 2 decimal places.