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

Range

Pessimistic Optimistic

Initial investment + 35 % - 15 %

Revenues - 25 % + 15 %

Variable costs + 20 % - 20 %

Fixed cost + 25 % - 25 %

Working capital + 25 % - 35 %

Please show me how to range and compute the NPV for each. (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.)

Project NPV

Pessimistic Expected Optimistic

Initial Investment

Revenues

Variable costs

Fixed costs

Working capital