Interactive ToolRoyalty Income
Royalty Income
Projector
Visualize your potential royalty income over time. Adjust production rates, commodity prices, and decline curves to model different scenarios.
Your Mineral Interest
80 acres
10 acres1,000 acres
20%
12.5%25%
Production Assumptions
500 bbl/mo
50 bbl/mo3,000 bbl/mo
2,000 mcf/mo
100 mcf/mo20,000 mcf/mo
15%
5%40%
Commodity Prices
$75/bbl
$40/bbl$120/bbl
$3.50/mcf
$1.00/mcf$8.00/mcf
Projection Period
Est. Monthly Income
$1,113
first year avg
First Year Total
$13,350
year 1 income
10-Year Cumulative
$71,478
total projected
Projected Annual Royalty Income
Oil
Gas
Year 1
Oil: $11,250/yr
Gas: $2,100/yr
Total: $13,350/yr
1
Year 2
Oil: $9,563/yr
Gas: $1,785/yr
Total: $11,348/yr
2
Year 3
Oil: $8,128/yr
Gas: $1,517/yr
Total: $9,645/yr
3
Year 4
Oil: $6,909/yr
Gas: $1,290/yr
Total: $8,199/yr
4
Year 5
Oil: $5,873/yr
Gas: $1,096/yr
Total: $6,969/yr
5
Year 6
Oil: $4,992/yr
Gas: $932/yr
Total: $5,923/yr
6
Year 7
Oil: $4,243/yr
Gas: $792/yr
Total: $5,035/yr
7
Year 8
Oil: $3,606/yr
Gas: $673/yr
Total: $4,280/yr
8
Year 9
Oil: $3,066/yr
Gas: $572/yr
Total: $3,638/yr
9
Year 10
Oil: $2,606/yr
Gas: $486/yr
Total: $3,092/yr
10
Year-by-Year Breakdown
| Year | Oil Revenue | Gas Revenue | Total |
|---|---|---|---|
| Year 1 | $11,250 | $2,100 | $13,350 |
| Year 2 | $9,563 | $1,785 | $11,348 |
| Year 3 | $8,128 | $1,517 | $9,645 |
| Year 4 | $6,909 | $1,290 | $8,199 |
| Year 5 | $5,873 | $1,096 | $6,969 |
| Year 6 | $4,992 | $932 | $5,923 |
| Year 7 | $4,243 | $792 | $5,035 |
| Year 8 | $3,606 | $673 | $4,280 |
| Year 9 | $3,066 | $572 | $3,638 |
| Year 10 | $2,606 | $486 | $3,092 |
| Total | $60,234 | $11,244 | $71,478 |
Disclaimer: This projection is for illustrative purposes only and assumes constant commodity prices, a hyperbolic decline curve simplified to exponential, and uniform production across the acreage position. Actual royalty income will vary. Consult with our team for a detailed, personalized analysis.
Want a Personalized Production Analysis?
Our team can model your specific acreage using actual well data, operator drilling schedules, and real-time market conditions.
Request a Confidential Evaluation