You are considering a proposal to produce and market a new sluffing machine. The most likely outcomes for the project are as follows:

Expected sales: 105,000 units per year

Unit price: $200

Variable cost: $120

Fixed cost: $4,350,000

The project will last for 10 years and requires an initial investment of $12.82 million, which will be depreciated straight-line over the project life to a final value of zero. The firms tax rate is 30%, and the required rate of return is 12%.

However, you recognize that some of these estimates are subject to error. In one scenario a sharp rise in the dollar could cause sales to fall 30% below expectations for the life of the project and, if that happens, the unit price would probably be only $190. The good news is that fixed costs could be as low as $2,900,000, and variable costs would decline in proportion to sales.

What is project NPV if all variables are as expected?

Note: Do not round intermediate calculations. Enter your answer in thousands not in millions and round your answer to the nearest whole dollar amount.

What is NPV in the bad-case scenario?

Note: Do not round intermediate calculations. Enter your answer in thousands not in millions and round your answer to the nearest whole dollar amount. Negative amount should be indicated with a minus sign.