Balance de Matera

Np=
Bo=
Gp=
Rs=
Bg=
We=
Wp=
Bw=
Boi=
Rsi=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=

18,650,000
1.480
27,524,000,000
733.32
0.0009080
0.00
321,709.20
1.00
1.54
1,020.25
0.00
0.000801
3.6200E-06
0.24
4.9500E-06
5,518.52
3,129.06
0.230

bls
bls/bls
pc
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls

psi-1
psi-1
psia
psia

Np*Bo=
(Gp-Np*Rs)*Bg=
(We-WpBw)=
Np*Bo+(Gp-Np*Rs)*Bg-(We-Wp*Bw)=

27,602,000.0
12,573,621.4
-321,709.2
40,497,330.6

Bo-Boi=
(Rsi-Rs)Bg=
m*Boi*((Bg/Bgi)-1)=
Boi*(1+m)*((Cw*Sw+Cf)/(1-Sw))*(Pi-Pact)=

0.06340
0.26053
0.000
0.02824
0.35216

N= 114,995,337.3 bls
ROA=

26,448,927.6 bls

+
+ +
+ ( + )


+
( + )

Balance de Matera
Np=
Bt
Gp=
Rsi=
Bg=
We=
Wp=
Bw=
Bti=
Rp=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=

1,322,500
1.911
3,901,600,000
975.00
0.0009900
0.00
0.00
1.00
1.6291
2,950.17
0.25
0.000770
3.6200E-06
0.22
4.9500E-06
4,415.00
2,845.00
0.230

bls
bls/bls
pc
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls
pc/bl

psi-1
psi-1
psia
psia

+
+

Np*(Bt+(Rp-Rsi)*Bg=
We-WpBw=
Np*(Bt+(Rp-Rsi)*Bg-(We-WpBw)

5,113,338.4
0.0
5,113,338.4

Bt-Bti=
m*Bti*((Bg/Bgi)-1)=
Bti*(1+m)*((Cw*Sw+Cf)/(1-Sw))*(Pi-Pact)=

0.28190
0.11636
0.02355
0.4218

N=

12,122,144.8 bls

ROA=

2,788,093.3 bls

+ ( )

+
+
+ ( + )

Balance de Matera
Np=
Bo=
Gp=
Rs=
Bg=
We=
Wp=
Bw=
Boi=
Rsi=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=

11,919,000
2.015
15,846,000,000
1,218.23
0.0001139
0.00
234,142.00
1.05
1.88
1,618.58
0.00
0.00
3.4003E-06
0.19
6.6185E-06
15,540.05
3,015.28
0.230

bls
bls/bls
pc
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls

psi-1
psi-1
psia
psia

Np*Bo=
(Gp-Np*Rs)*Bg=
(We-WpBw)=
Np*Bo+(Gp-Np*Rs)*Bg-(We-Wp*Bw)=

24,016,785.0
151,021.4
-246,551.5
24,414,357.9

Bo-Boi=
(Rsi-Rs)Bg=
m*Boi*((Bg/Bgi)-1)=
Boi*(1+m)*((Cw*Sw+Cf)/(1-Sw))*(Pi-Pact)=

0.13500
0.04560
0.000
0.21118
0.39178

N=

62,316,601.1 bls

ROA=

14,332,818.3 bls

+
+ +
+ ( + )


+
( + )

Balance de Matera
Np=
Bt
Gp=
Rsi=
Bg=
We=
Wp=
Bw=
Bti=
Rp=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=

1,000,000
1.655
1,100,000,000
1,040.00
0.0009200
411,281.00
50,000.00
1.00
1.5800
1,100.00
0.25
0.000800
1.5000E-06
0.20
1.0000E-06
3,000.00
2,800.00
0.230

bls
bls/bls
pc
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls
pc/bl
bl/pc
psi-1
fracc
psi-1
psia
psia

+
+

N=

10,000,001.9 bls

ROA=

2,300,000.4 bls

+ ( )

+
+
+ ( + )

Balance de Matera
Np=
Bt
Rsi=
Bg=
We=
Wp=
Bw=
Bti=
Rp=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=
Gp=

9,070,000
1.3286
600.00
0.0012040
9,172,528
0.00
1.00
1.3126
1,630.00
0.224
0.001134
1.0000E-06
0.10
2.0000E-06
2,500.00
2,143.00
0.000

bls
bls/bls
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls
pc/bl
bl/pc
psi-1
fracc
psi-1
psia
psia
pc

N=
Np=
Gp =
NBoi=

399,473,834.1
9,070,000.0
14,784.1
524,349,354.7

bls
bls
MMpc
bls

Balance de Matera
Np=
Bt
Rsi=
Bg=
We=
Wp=
Bw=
Bti=
Rp=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=
Gp=

P-1
20,000,000
1.4954
562.00
0.0015100
11,580,000
1,050,000.00
1.028
1.3400
700.00
0.175
0.001116
0.0000E+00
0.00
0.0000E+00
2,709.99
2,000.00
0.330
14,000,000,000

bls
bls/bls
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls
pc/bl
bl/pc
psi-1
fracc
psi-1
psia
psia
pc

N=
G=
ROA=
ROGN=

98,968,692.5
55,620.4
32,659,668.5
18,354.7

bls
mmpc
bls
mmpc

Balance de Matera
Np=
Bt
Rsi=
Bg=
We=
Wp=
Bw=
Bti=
Rp=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=
Gp=

9,070,000
1.3286
600.00
0.0012040
9,172,528
0.00
1.00
1.3126
1,630.00
0.224
0.001134
1.0000E-06
0.10
2.0000E-06
4,500.00
2,143.00
0.000

bls
bls/bls
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls
pc/bl
bl/pc
psi-1
fracc
psi-1
psia
psia
pc

N=
Np=
Gp =
NBoi=

329,590,751.2
9,070,000.0
14,784.1
432,620,820.0

bls
bls
MMpc
bls

Balance de Matera
5.0
Np=
Bt
Rsi=
Bg=
We=
Wp=
Bw=
Bti=
Rp=
m
Bgi=
Cw=
Sw=
Cf=
Pi=
Pact=
Fro=
Gp=

17,730,000
1.1822
510.00
0.0012000
0
0.00
0.00
1.2511
1,300.00
0.600
0.000870
1.3000E-06
0.20
1.5000E-06
3,330.00
2,400.00
0.000

bls
bls/bls
pc/bl
bl/pc
bls
bls
bls/bls
bls/bls
pc/bl
bl/pc
psi-1
fracc
psi-1
psia
psia
pc

N=
Np=
Gp =
NBoi=

105,578,460.8
17,730,000.0
23,049.0
132,089,212.3

bls
bls
MMpc
bls