Kicking It Corp. is planning to open a football camp in Arizona, which will require a land purchase and facilities development that includes fields, sleeping and dining facilities, maintenance equipment and other capital expenditures. Each year, the camp will run for eight one-week sessions. The company will also incur operational expenses.

The estimates in the following table have been shared with company leadership and investors:

Estimated Figures

Item	Amount
Land	$300,000
Facilities	$600,000
Annual Cash Flow (150 total yearly players' fees)	$920,000
Annual Cash Outflows	$840,000
Estimated Useful Life of Facilities	20 years
Facilities Salvage Value	$1,500,000
Discount Rate	8%

A. Recalculate the new net present value (NPV) and payback period using the following data:

125 players attend the camp.

10% discount rate.

Annual Cash flow projection - $805,000.

Annual Cash Outflow projection - $750,000.

B. Creat a NPV Comparison Graph: Create a graph to compare the NPV from part Part 1-1 to the recalculation in part A of this worksheet.

C. Interprete the Sensitivity Analysis: Consider the scenario and your calculations to interpret what the sensitivity analysis reveals by considering the variability among the different discount rates and potential returns.