Sheet1Eo+mEgPNp (mmstb)NP (stb)RpBoRsBgFEoEg0.40.50.520.450.60.2F/EoEg/EoN+mNEg/Eo32000001.2515100.0008700000000000367236669.05958131003.3330000010601.2354750.0009258515600.01620.07189655170.04495862070.05214827590.05358620690.04855344830.0593379310.0305793103361207407.4074034.4380587484391600326.22834830005.9590000010501.224500.00096105964000.02660.12941379310.07836551720.09130689660.09389517240.08483620690.10424827590.0524827586398360902.2556384.8651801919352865502.559585290011.51150000012301.2024000.00107240361500.06870.28758620690.18373448280.21249310340.21824482760.19811379310.24125172410.1262172414349871179.0393014.1861165487334141463.414634270017.71770000013001.1823500.0012410994000.1230.47451724140.31280689660.36025862070.36974896550.33653275860.40771034480.2179034483334141463.4146343.8578637511114083043.790381N @ m=0,4131389046.894636N @ m=0,5114083043.790381N @ m=0,6100805389.221557

F= N (Eo + m Eg + Ef,w) + We Bw

F = summation of production terms: Np [Bo + (Rp Rs) Bg] + Wp Bw (rb) Eo = Oil and Dissolved gas expansion terms [ (Bo Boi) + (Rsi Rs) Bg Eg = Gas cap expansion term Boi (Bg / Bgi 1) Ef,w = rock and water compression/expansion terms (1+m) NBoi --------------- (cw Swc + cf) p + We Bw (1 Swc)

Sheet2

Sheet3