My Assets

Loading Company assets…

Company assets are unavailable

The target asset list could not be loaded under the current Company context.

Operator{{ asset.operator }} County{{ asset.county }} RRC{{ asset.rrc }} API-14{{ asset.api14 }}

Source detail is not available for this synthetic asset.

Search Leases

Refine

Sort

Can't reach the lease database

Check your connection and try again.

Loading leases…

Well {{ w.well }} · {{ w.field }}

Operator {{ w.operator }} County {{ w.county }} RRC No. {{ w.rrc }} DCF {{ w.dcfLabel }}

⚠ {{ w.econFlag }}

⚠ Unit lease — aggregated volumes

No wells match “{{ query }}”

Try a different search field, or clear the search to see the full list.

Jump to page

RRC Register Analytics

{{ pfResultCount }} shown

Public discovery analytics across the statewide RRC register. These leases are not the active Company's portfolio.

Loading the full lease register…

Well {{ sortArrowWell }}	County {{ sortArrowCounty }}	RRC No. {{ sortArrowRrc }}	Decline %/Yr {{ sortArrowDecline }}	Oil $/Bbl	Gas $/Mcf	OpEx (Yr 1) {{ sortArrowOpex }}	DCF {{ sortArrowNpv }}
{{ w.lease }} #{{ w.well }}	{{ w.county }}	{{ w.rrc }}	{{ w.declineLabel }}	{{ w.oilPriceLabel }}	{{ w.gasPriceLabel }}	{{ w.opexLabel }}	{{ w.dcfLabel }} ⚠ ⛽

Jump to page

⚠ Unit lease — aggregated volumes

{{ well.lease }} #{{ well.well }}

{{ well.field }} Field · {{ well.uniqueId }} · {{ well.operator }} · {{ well.county }}

DCF @ {{ dcf.rate }}% · as of {{ dcf.asOfLabel }}

IRR

Payout

WellStone — Well Evaluation Summary

{{ well.lease }} #{{ well.well }}

{{ well.field }} Field · {{ well.uniqueId }} · {{ well.operator }} · {{ well.county }} · Printed {{ printDate }}

DCF @ {{ dcf.rate }}% (as of {{ dcf.asOfLabel }})	{{ dcf.dcfLabel }}	IRR	{{ dcf.irrLabel }}
Payout	{{ dcf.paybackLabel }}	{{ dcf.eurCaption }}	{{ dcf.eurLabel }}

{{ chartTitle }} — {{ declineLabel }}

GAS — Mcf/d

OIL — Bbl/d

Month

Gas (Mcf/d)

Oil (Bbl/d)

Graph Parameters — Decline Curve

Phase	Start Rate	Dec (%/yr)	b-factor	Source
{{ pp.phase }}	{{ pp.qi }}	{{ pp.di }}	{{ pp.b }}	{{ pp.source }}

Well Overview & Ownership

{{ pf.value }}

Discounted Cash Flow — {{ dcf.rate }}% discount

Year	Gas MMcf	Oil Mbbl	Gas $/Mcf	Oil $/Bbl	Net Rev	Expenses	Cash Flow	Cumulative	Discounted
{{ r.year }}	{{ r.gasLabel }}	{{ r.oilLabel }}	{{ r.gasPriceLabel }}	{{ r.oilPriceLabel }}	{{ r.revLabel }}	{{ r.expLabel }}	{{ r.cfLabel }}	{{ r.cumLabel }}	{{ r.dcfLabel }}

Month Shift

Actual

Projected

GAS — Mcf/d (solid line)

OIL — Bbl/d (dashed line)

Gas {{ hoverGas }}

Oil {{ hoverOil }}

Remaining PV as of {{ hoverNpvAsOf }}
{{ hoverNpv }}

Month

Oil (Bbl/d)

Gas (Mcf/d)

Manual Curve Adjustment

Start Rate

DEC %/YR

b factor

{{ scrubLabel }}

Gas {{ scrubGasLabel }}

Oil {{ scrubOilLabel }}

Remaining PV {{ scrubNpvLabel }} as of {{ scrubNpvAsOf }}

Curve Fitting

Fitting curve

Click two points on the chart to fit the {{ fitTargetLabel }} curve, or let the best-fit routine solve it from history.

Click and drag the {{ fitTargetLabel }} curve to move it, or click two points to fit a new decline. Points selected: {{ fitPicksCount }} of 2.

Cumulative Production

Gas{{ well.cumGas }}

Oil{{ well.cumOil }}

Water{{ well.cumWater }}

Discounted Cash Flow — {{ dcf.rate }}% discount

Year	Gas MMcf	Oil Mbbl	Gas $/Mcf	Oil $/Bbl	Net Revenue	Expenses	Cash Flow	Cumulative	Discounted
{{ r.year }}	{{ r.gasLabel }}	{{ r.oilLabel }}	{{ r.gasPriceLabel }}	{{ r.oilPriceLabel }}	{{ r.revLabel }}	{{ r.expLabel }}	{{ r.cfLabel }}	{{ r.cumLabel }}	{{ r.dcfLabel }}

Current Value

Discounted cash flow at {{ dcf.rate }}%, net of capital

WELLSTONE

Cash Flow Appraisal Sheet

Prepared {{ appraisalSheet.date }}

{{ chartTitle }} — {{ declineLabel }}

GAS — Mcf/d

OIL — Bbl/d

Month

Gas (Mcf/d)

Oil (Bbl/d)

Year	Gas MMcf	Oil Mbbl	Gas $/Mcf	Oil $/Bbl	Net Revenue	Expenses	Cash Flow	Cumulative	Discounted
{{ r.year }}	{{ r.gasLabel }}	{{ r.oilLabel }}	{{ r.gasPriceLabel }}	{{ r.oilPriceLabel }}	{{ r.revLabel }}	{{ r.expLabel }}	{{ r.cfLabel }}	{{ r.cumLabel }}	{{ r.dcfLabel }}

Working & Royalty Interest — Year by Year

Year	WI Cash Flow	WI Discounted	RI Cash Flow	RI Discounted
{{ r.year }}	{{ r.wiCfLabel }}	{{ r.wiDiscLabel }}	{{ r.riCfLabel }}	{{ r.riDiscLabel }}

WI Total

RI Total

8/8 Lease Total

Discounted Cash Flow @ {{ dcf.rate }}%

IRR

Working & Royalty Interest Split

Per the PTC 23.175 formula: WI bears the full LOE and discounts at {{ wiRi.wiRateLabel }}%; RI bears none and discounts at {{ wiRi.riRateLabel }}% (1 pt less risk)

WI Total ({{ wiRi.wiDec }} dec.)

PV {{ wiRi.wiPvLabel }} + equip {{ wiRi.equipValueLabel }}

RI Total ({{ wiRi.riDec }} dec.)

8/8 Lease Total

Escalated Price Forecast

Prices the cash flow actually uses, after annual escalation.

Price schedule overdue for its annual update (due each February) — using last known prices flat

No gas or oil decline curve fitted for this well yet — fit one on the Graph tab to see the escalated price forecast here.

Oil — WTI Spot Price

PAF Factor ({{ escPreview.oilYear0 }}→{{ escPreview.oilYear1 }}) {{ escPreview.oilPafLabel }}

Year	Price $/Bbl	Factor	Basis
{{ p.year }}	{{ p.price }}	{{ p.factor }}	{{ p.note }}

Gas — Henry Hub Spot Price

PAF Factor ({{ escPreview.gasYear0 }}→{{ escPreview.gasYear1 }}) {{ escPreview.gasPafLabel }}

Year	Price $/Mcf	Factor	Basis
{{ p.year }}	{{ p.price }}	{{ p.factor }}	{{ p.note }}

Drives cash flow

Internal assumptions against figures from public sources. Production and operator come from the RRC load; price rows stay blank until a price feed is connected.

Field	Final PY	Currant	Appraiser	Final	Delta
{{ c.label }}	{{ c.finalPY }}	{{ c.intCurrent }}		{{ c.final }}	{{ c.delta }}

Severance rates are statutory, not scraped — oil 4.6%, gas 7.5%. RRC publishes incentive certifications only; a certified lease still needs its reduced rate entered by an analyst.

Monthly Volumes

Month	Oil (Bbl)	Gas (Mcf)	Water (Bbl)
{{ r.date }}	{{ r.oil }}	{{ r.gas }}	{{ r.water }}

Settings

Evaluation Defaults

Discount Rate %

Price Escalation Factors

PAF (Year 1) and PPI (Year 2+) override, applied across every well in the portfolio. Blank = use the real PTC 23.175 schedule.

Oil PAF Factor

Oil PPI Factor

Gas PAF Factor

Gas PPI Factor

Data Source

Connection{{ dbStatusLabel }}

Leases loaded{{ dbWellCount }}

Production grainLease-level (RRC)

Severance rates are statutory — oil 4.6%, gas 7.5%. RRC publishes incentive certifications only; a certified lease still needs its reduced rate entered by an analyst.

Severance Tax Price — Comptroller Certified

RRC publishes production volume only, never price. Gross Value and Net Tax on the Pricing tab are computed from the Texas Comptroller's own certified average taxable price — the actual statutory basis, published monthly in Texas Register notices as text, not a file or API. Enter this month's certified figures.

Oil $/Bbl

Gas $/Mcf

Reporting Period

Invite User

Role

Company Scope

Loading users…

{{ member.email }}

{{ member.role }} · {{ member.scope }} · {{ member.status }}

Protected Admin

Role

Company Scope

Create Company

Name

External Reference

Loading Companies…

{{ company.name }}

No WellStone organization

Choose an organization

No active Company

Company workspace unavailable

Choose a Company

My Assets

{{ myAssetsEmptyTitle }}

Search Leases

RRC Register Analytics

{{ well.lease }} #{{ well.well }}

Settings