You are an investment analyst for a large Dallas based oil company. The exploration team has reported a major success in West Texas and have asked you to evaluate the project and make a recommendation to management on whether to move forward in developing the oil field.

Key Assumptions:

The field only produces oil (its only source of revenue) and has a productive life of over 20+ years.

The oil field may be as large as 50,000,000 barrels (bbl.)

Initial production would occur in year 1 at 5,250 barrels (bbl.) per day

Production volumes will decline 5% every year

Oil is currently valued (and can be sold for) $50 per bbl. escalating in price by 2.5% per year

Variable costs (labor, operating expenses, electricity, etc.) are $18 per bbl. produced and escalate every year at 3%

There is a royalty that is owed to the landowner of 1/8^th (12.5% of all sale revenues) throughout the entire duration of the project which is treated like any other cost

Fixed costs (headquarters, rentals, corporate allocations, etc.) are $12,500,000 per year and escalate 3% per year

Total sunk costs on the project to date are $23,000,000

Initial capital costs (CAPEX) spent in year 0 is $75,000,000

Additional CAPEX is $5,000,000 every other year starting in year 3

All CAPEX depreciates over 10 years from the time it was invested straight line method

The plant and equipment have no salvage value as any value remaining is used on expenditures to clean up the site when it is abandoned

The corporate tax rate is 35%

Incremental working capital is a non-issue and can be ignored

The company evaluates projects using a 12.5% discount rate

The project will have no corporate debt associated with it

Key Task

Please analyze the situation as described above, the analysis to include NPV, PV, IRR, and Payback Period analysis where it makes sense and are very interested in any projects FCF