Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

ConocoPhillipss (COP) Natural Gas and Gas Products Department (NG&GP) manages all of the companys activities relating to the gathering, purchasing, processing, and sale of natural

ConocoPhillipss (COP) Natural Gas and Gas Products Department (NG&GP) manages all of the companys activities relating to the gathering, purchasing, processing, and sale of natural gas and gas liquids. Chris Simpkins, a recent graduate, was recently hired as a financial analyst to support the NG&GP department. One of Chriss first assignments was to review the projections for a proposed gas purchase project that were made by one of the firms field engineers. The cash flow projections for the ten-year project are found in Exhibit P3-12.1 and are based on the following assumptions and projections:

The investment required for the project consists of two components: First, there is the cost to lay the natural gas pipeline of $1,200,000. The project is expected to have a ten-year life and is depreciated over seven years using a seven-year modified accelerated cost recovery system (MACRS).20 Second, the project will require a $145,000 increase in net working capital that is assumed to be recovered at the termination of the project.

20 Modified accelerated cost recovery system (MACRS) uses a shorter depreciable life for assets, thus giving businesses larger tax deductions and cash flows in the earlier years of the project life relative to those of straight-line depreciation.

The well is expected to produce 900,000 cubic feet (900 MCF) per day of natural gas during year 1 and then decline over the remaining nine-year period (365 operating days per year). The natural gas production is expected to decline at a rate of 20% per year after year 1.

In addition to the initial expenditures for the pipeline and additional working capital, two more sets of expenses will be incurred. First, a fee consisting of 50% of the wellhead natural gas market price must be paid to the producer. In other words, if the wellhead market price is $6.00 per MCF, 50% (or $3.00 per MCF) is paid to the producer. Second, gas processing and compression costs of $0.65 per MCF will be incurred.

There is no salvage value for the equipment at the end of the natural gas lease.

The natural gas price at the wellhead is currently $6.00 per MCF.

The cost of capital for this project is 15%.

Answer the following questions.

What are the NPV and IRR for the proposed project, based on the forecasts made above? Should Chris recommend that the project be undertaken? Explain your answer. What reservations, if any, should Chris have about recommending the project to his boss?

Perform a sensitivity analysis of the proposed project to determine the impact on NPV and IRR for each of the following scenarios:

Best case: a natural gas price of $8.00 and a year 1 production rate of 1,200 MCF per day that declines by 20% per year after that.

Most likely case: a natural gas price of $6.00 and a year 1 production rate of 900 MCF per day that declines by 20% per year after that.

Worst case: a natural gas price of $3.00 and a year 1 production rate of 700 MCF per day that declines by 20% per year after that.

Do breakeven sensitivity analysis to find each of the following:

Breakeven natural gas price for an NPV = 0

Breakeven natural gas volume in year 1 for an NPV = 0

Breakeven investment for an NPV = 0

Given the results of your risk analysis in parts b and c, would you recommend this project? Explain your answer.

image text in transcribedAlternate View

Year 0 1 2 3
Investment $ 1,200,000
Increase in NWC 145,000
MACRS depreciation rate ?(7 years) 0.1429 0.2449 0.1749
Natural gas wellhead price ?(per MCF) $ ???? 6.00 $ ???? 6.00 $ ????6.00
Volume (MCF/day) 900 720 576
Days per year 365
Fee to producer of natural gas (per MCF) $ ???? 3.00 $ ???? 3.00 $ ????3.00
Compression and processing? costs (per MCF) 0.65 0.65 0.65
Cash Flow Calculations
Natural gas wellhead price revenue $ 1,971,000 $ 1,576,800 $1,261,400
Lease fee expense 985,500 788,400 630,720
Compression and processing costs 213,525 170,820 136,656
Depreciation expenses 171,480 293,880 209,880
Net operating profit 600,495 323,700 284,184
Less taxes (40%) (240,198) (129,480) (113,674)
Net operating profit after tax (NOPAT) 360,297 194,220 170,510
Plus depreciation 171,480 293,880 209,880
Return of net working capital
Project free cash flow $(1,345,000) $ 531,777 $ 488,100 $ 380,390

image text in transcribedAlternate View

4 5 6 7 8 9 10
0.1249 0.0893 0.0893 0.0893 0.0445
$ ????6.00 $ 6.00 $ 6.00 $ 6.00 $ 6.00 $ 6.00 $ 6.00
461 369 295 236 189 151 121
$ ????3.00 $ 3.00 $ 3.00 $ 3.00 $ 3.00 $ 3.00 $ 3.00
0.65 0.65 0.65 0.65 0.65 0.65 0.65
$1,009,152 $807,322 $645,857 $516,686 $413,349 $330,679 $264,543
504,576 403,661 322,929 258,343 206,674 165,339 132,272
109,325 87,460 69,968 55,974 44,779 35,824 28,659
149,880 107,160 107,160 107,160 53,400
245,371 209,041 145,801 95,209 108,495 129,516 103,613
(98,148) (83,616) (58,320) (38,083) (43,398) (51,806) (41,445)
147,223 125,425 87,480 57,125 65,097 77,710 62,168
149,880 107,160 107,160 107,160 53,400
145,000
$ 297,103 $232,585 $194,640 $164,285 $118,497 $ 77,710 $207,168

Exhibit P3-12.1 Analysis of the ConocoPhillips Gas Purchase Project

ConocoPhillips Natural Gas Wellhead Project
Given
ConocoPhillips's Cost of Capital for project
Project life
Solution
1. Years
0 1 2 3 4 5 6 7 8 9 10
Investment
Increase in NWC
MACRS Depr Rate (7 year) 0.1429 0.2449 0.1749 0.1249 0.0893 0.0893 0.0893 0.0445
Natural Gas Wellhead Price (per MCF)
Volume (MCF/day)
Days per year
Fee to Producer of Natural Gas
Compression & processing costs (per MCF)
Cash Flow Calculations
Natural Gas Wellhead Price Revenue
Lease fee expense
Compression & processing costs
Depreciation expense
Net operating Profit
Less: Taxes (40%)
Net operating profit after tax (NOPAT)
Plus: Depreciation expense
Return of net working capital
Project Free Cash Flow
NPV
IRR
2a-c. Scenario Summary
Current Values Best Case Most Likely Case Worst Case
Changing Cells
NG Price
Production Rate
Result Cells
NPV
IRR
Notes: Current Values column represents values of changing cells at time Scenario Summary Report was created.
3. Breakeven Sensitivity Analsyis Students should use Goal Seek in Excel to answer this question.
a.
Breakeven nautral gas price for an NPV = 0
b.
Breakeven natural gas volume in Year 1 for an NPV = 0
c.
Breakeven investment for an NPV = 0
4. Analysis

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Finance Theory And Practice

Authors: Anne Marie Ward

4th Edition

191235036X, 978-1912350360

More Books

Students also viewed these Finance questions