Culver Corp. is thinking about opening a soccer camp in southern California. To start the camp, Culver would need to purchase land and build four soccer fields and a sleeping and dining facility to house 150 soccer players. Each year, the camp would be run for 8 sessions of 1 week each. The company would hire college soccer players as coaches. The camp attendees would be male and female soccer players ages 12-18. Property values in southern California have enjoyed a steady increase in value. It is expected that after using the facility for 20 years, Culver can sell the property for more than it was originally purchased for. The following amounts have been estimated.

Cost of land$302,700Cost to build soccer fields, dorm and dining facility$605,400Annual cash inflows assuming 150 players and 8 weeks$928,280Annual cash outflows$847,560Estimated useful life20 yearsSalvage value$1,513,500Discount rate8%

Click here to view PV table.

Calculate the net present value of the project.(If the net present value is negative, use either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). Round answer to 0 decimal places, e.g. 125.For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

Net present value$

Should the project be accepted?

The project

should

should not

be accepted.

To gauge the sensitivity of the project to these estimates, assume that if only 125 players attend each week, annual cash inflows will be $812,245 and annual cash outflows will be $756,750.

What is the net present value using these alternative estimates?(If the net present value is negative, use either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). Round answer to 0 decimal places, e.g. 125.For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

Net present value$

Should the project be accepted?

The project

should

should not

be accepted.

Assuming the original facts, what is the net present value if the project is actually riskier than first assumed and an 10% discount rate is more appropriate?(If the net present value is negative, use either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). Round answer to 0 decimal places, e.g. 125.For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

Net present value$

Should the project be accepted?

The project

should

should not

be accepted.

Assume that during the first 5 years, the annual net cash flows each year were only $40,360. At the end of the fifth year, the company is running low on cash, so management decides to sell the property for $1,343,988. What was the actual internal rate of return on the project?

Actual internal rate of return

%