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

Range

Pessimistic Optimistic

Initial investment $+45\%20\%$

Revenues $20\%+25\%$

Variable costs, percent of revenues $+25\%15\%$

Fixed costs $+50\%30\%$

Working capital, percent of expected value $+50\%20\%$

Conduct a sensitivity analysis for each variable and range and compute the NPV for each. Use Spreadsheet $10\mathrm{.}1$ 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.