⌘K

WTI$72.45+0.8%

NG$2.89-1.2%

Economics Calculator

Calculate well economics and investment returns

Capital Costs

Drilling Cost ($)

Completion Cost ($)

Production Estimates

EUR Oil (BBL)

EUR Gas (MCF)

Pricing Assumptions

Oil Price ($/BBL)

Gas Price ($/MCF)

Ownership & Discount

Working Interest (%)

Royalty Burden (%)

Discount Rate (%)

Results

NPV10

$5.91M

IRR

52.0%

Payout

81 mo

Total CapEx$8.00M

ROI74%

Breakeven Oil$45.50/BBL

Quick Sensitivity

Oil +$5+$2.1M NPV

Oil -$5-$2.1M NPV

EUR +20%+$3.4M NPV

EUR -20%-$3.4M NPV