The economics of a small Texas horizontal program (5–10 wells), modelled month by month, with one scenario per row of an Excel Table. Each row carries its assumptions — prices, D&C, LOE, type-curve factor, well count, working and net revenue interest, discount rate — and, in the same row, its NPV, IRR, payout, PV/I, EUR per well and net cash. Change a row or add one at the bottom and its results fill in. The default assumptions are illustrative, not a price deck.

Need a workbook we don't have? Suggest a Workbook