Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Escenario 1: Continuar igual, quemando carbn de Kentucky sin limpiar gases emitidos, comprando de
Escenario 2.1: Instalar filtros entre 1992 y 1994, sobrecumpliendo para Fase 1 y generando as excede
Escenario 2.2: Instalar filtros entre 1997 y 1999, necesitando comprar derechos de emisin entre 199
Escenario 3: Cambiar carbn, generando derechos vendibles en Fase 1, y necesitando comprar en Fas
*Se estima poco viable esta opcin pues igual haba que instalar filtros pero se piensa que aporte de e
s) El precio de los derechos se estima en 250 dlares por tonelada de SO2 en 1995, creciente en un 1
t) Impuesto es 37,7%
u) Tasa de descuento es del 10%
Anexo 1
ok
ok
Kilowatt hora
Anexo 1
ok
ok
Anexo 2
Anexo 2
ok
ok
ok
ok
ok
ok
Fase 1), se debe invertir 143,85 MM, 503,61 MM y 71,97 MM anuales respectivamente.
Anexo 3
ok
mismo %
Anexo 3
ok
preciacin)
AOS
preciacin)
143.85
TASA
preciacin)
503.61
DEP. ANUAL
ok
71.97
TOTAL
Anexo 3
ok
719.43
22.10
-
AOS
TASA
DEP. ANUAL
TOTAL
22.10
Anexo 4
Anexo 4
EMISION (TON)
CARBON (MM. TONS)
Factor emisin/ton
ok
ok
AOS 1 - 5
5
14%
100.7202
AOS 6 - 20
15
2%
14.3886
503.601
215.829
719.43
AOS 1 - 5
5
14%
3.094
AOS 6 - 20
15
2%
0.442
15.47
6.63
22.10
1995
266,550
8.34
0.032
1996
184,133
8.38
0.022
1997
167,650
8.39
0.020
21,551
0.056
202.30
8.34
41.46
0.00281
n/a
n/a
###
###
###
###
###
###
n/a
266,550
-
###
n/a
1,206.9
( 345.7)
( 60.6)
800.6
( 301.8)
1,206.9
( 345.7)
( 60.6)
800.6
( 301.8)
498.8
498.8
VPN 1 =
4,642.4
A EN VIGENCIA
FASE 1
1994
21,551
0.056
202.30
8.34
41.46
0.00281
1995
1996
1997
1998
21,551
0.056
202.30
8.34
41.46
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
254,580
266,550
11,970
254,580
266,550
11,970
254,580
266,550
11,970
254,580
266,550
11,970
250.00
275.00
302.50
332.75
1,206.9
( 345.7)
( 60.6)
800.6
( 301.8)
1,206.9
( 345.7)
( 60.6)
( 3.0)
797.6
( 300.7)
1,206.9
( 248.6)
( 60.6)
( 3.3)
894.4
( 337.2)
1,206.9
( 248.6)
( 60.6)
( 3.6)
894.0
( 337.1)
1,206.9
( 248.6)
( 60.6)
( 4.0)
893.7
( 336.9)
498.8
496.9
557.2
557.0
556.8
n/a
266,550
n/a
1999
2000
2001
2002
2003
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
254,580
266,550
11,970
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
366.03
402.63
442.89
487.18
535.90
1,206.9
( 248.6)
( 60.6)
( 4.4)
893.3
( 336.8)
1,206.9
( 248.6)
( 60.6)
( 58.1)
839.5
( 316.5)
1,206.9
( 248.6)
( 60.6)
( 63.9)
833.7
( 314.3)
1,206.9
( 248.6)
( 60.6)
( 70.3)
827.3
( 311.9)
1,206.9
( 248.6)
( 60.6)
( 77.4)
820.3
( 309.3)
556.5
523.0
519.4
515.4
511.0
FASE 2
2004
2005
2006
2007
2008
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
589.49
648.44
713.28
784.61
863.07
1,206.9
( 248.6)
( 60.6)
( 85.1)
812.6
( 306.3)
1,206.9
( 248.6)
( 60.6)
( 93.6)
804.1
( 303.1)
1,206.9
( 248.6)
( 60.6)
( 103.0)
794.7
( 299.6)
1,206.9
( 248.6)
( 60.6)
( 113.3)
784.4
( 295.7)
1,206.9
( 248.6)
( 60.6)
( 124.6)
773.1
( 291.4)
506.2
500.9
495.1
488.7
481.6
SE 2
2009
2010
2011
2012
2013
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
949.37
1,044.31
1,044.31
1,044.31
1,044.31
1,206.9
( 248.6)
( 60.6)
( 137.0)
760.6
( 286.8)
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
473.9
465.3
465.3
465.3
465.3
2014
2015
2016
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
122,198
266,550
144,352
122,198
266,550
144,352
122,198
266,550
144,352
1,044.31
1,044.31
1,044.31
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
1,206.9
( 248.6)
( 60.6)
( 150.7)
746.9
( 281.6)
465.3
465.3
465.3
21,551
0.056
202.30
8.34
41.46
0.00281
n/a
n/a
###
###
###
###
###
###
n/a
266,550
-
###
n/a
1,206.9
( 345.7)
( 60.6)
( 143.85)
1,206.9
( 345.7)
( 60.6)
( 503.61)
656.8
( 247.6)
297.0
( 112.0)
UTILIDAD
409.2
185.0
FLUJO RELEVANTE
409.2
185.0
VPN 2.1 =
4,700.7
A EN VIGENCIA
FASE 1
1994
21,551
0.056
202.30
8.34
41.46
0.00281
n/a
266,550
n/a
1,206.9
( 345.7)
( 60.6)
( 71.97)
728.6
( 274.7)
1995
1996
1997
1998
21,551
0.056
202.30
8.34
41.46
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
254,580
26,655
( 227,925)
254,580
26,655
( 227,925)
254,580
26,655
( 227,925)
254,580
26,655
( 227,925)
250.00
275.00
302.50
332.75
1,182.7
( 345.7)
( 88.6)
57.0
1,182.7
( 248.6)
( 88.6)
62.7
1,182.7
( 248.6)
( 88.6)
68.9
1,182.7
( 248.6)
( 88.6)
75.8
( 100.72)
704.7
( 265.7)
( 100.7)
807.5
( 304.4)
( 100.7)
813.7
( 306.8)
( 100.7)
820.6
( 309.4)
453.9
439.0
503.1
507.0
511.3
453.9
539.8
603.8
607.7
612.0
1999
2000
2001
2002
2003
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
254,580
26,655
( 227,925)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
366.03
402.63
442.89
487.18
535.90
1,182.7
( 248.6)
( 88.6)
83.4
1,182.7
( 248.6)
( 88.6)
38.5
1,182.7
( 248.6)
( 88.6)
42.3
1,182.7
( 248.6)
( 88.6)
46.5
1,182.7
( 248.6)
( 88.6)
51.2
( 100.7)
828.2
( 312.2)
( 14.39)
869.6
( 327.8)
( 14.39)
873.4
( 329.3)
( 14.39)
877.7
( 330.9)
( 14.39)
882.3
( 332.6)
516.0
541.8
544.1
546.8
549.7
616.7
556.1
558.5
561.2
564.1
FASE 2
2004
2005
2006
2007
2008
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
589.49
648.44
713.28
784.61
863.07
1,182.7
( 248.6)
( 88.6)
56.3
1,182.7
( 248.6)
( 88.6)
62.0
1,182.7
( 248.6)
( 88.6)
68.1
1,182.7
( 248.6)
( 88.6)
75.0
1,182.7
( 248.6)
( 88.6)
82.5
( 14.39)
887.4
( 334.6)
( 14.39)
893.1
( 336.7)
( 14.39)
899.3
( 339.0)
( 14.39)
906.1
( 341.6)
( 14.39)
913.6
( 344.4)
552.9
556.4
560.2
564.5
569.2
567.3
570.8
574.6
578.9
583.5
SE 2
2009
2010
2011
2012
2013
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
949.37
1,044.31
1,044.31
1,044.31
1,044.31
1,182.7
( 248.6)
( 88.6)
90.7
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
( 14.39)
921.8
( 347.5)
( 14.39)
930.9
( 350.9)
( 14.39)
930.9
( 350.9)
( 14.39)
930.9
( 350.9)
( 14.39)
930.9
( 350.9)
574.3
579.9
579.9
579.9
579.9
588.7
594.3
594.3
594.3
594.3
2014
2015
2016
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
1,044.31
1,044.31
1,044.31
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
( 14.39)
930.9
( 350.9)
945.3
( 356.4)
945.3
( 356.4)
579.9
588.9
588.9
594.3
588.9
588.9
21,551
0.056
202.30
8.34
41.46
0.00281
n/a
n/a
###
###
###
###
###
###
n/a
266,550
-
###
n/a
1,206.9
( 345.7)
( 60.6)
( 143.85)
1,206.9
( 345.7)
( 60.6)
( 503.61)
656.8
( 247.6)
297.0
( 112.0)
UTILIDAD
409.2
185.0
FLUJO RELEVANTE
409.2
185.0
VPN 2.2 =
4,650.3
A EN VIGENCIA
FASE 1
1994
21,551
0.056
202.30
8.34
41.46
0.00281
1995
1996
1997
1998
21,551
0.056
202.30
8.34
41.46
0.00281
21,551
0.056
202.30
8.34
29.82
0.00281
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
254,580
266,550
11,970
254,580
266,550
11,970
254,580
26,655
( 227,925)
254,580
26,655
( 227,925)
250.00
275.00
302.50
332.75
1,206.9
( 345.7)
( 60.6)
( 71.97)
1,182.7
( 345.7)
( 60.6)
( 3.0)
1,182.7
( 248.6)
( 60.6)
( 3.3)
1,182.7
( 248.6)
( 88.6)
68.9
1,182.7
( 248.6)
( 88.6)
75.8
728.6
( 274.7)
773.5
( 291.6)
870.2
( 328.1)
( 100.72)
813.73
( 306.8)
( 100.7)
820.6
( 309.4)
453.9
481.9
542.2
507.0
511.3
453.9
481.9
542.2
607.7
612.0
n/a
266,550
n/a
1999
2000
2001
2002
2003
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
254,580
26,655
( 227,925)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
366.03
402.63
442.89
487.18
535.90
1,182.7
( 248.6)
( 88.6)
83.4
1,182.7
( 248.6)
( 88.6)
38.5
1,182.7
( 248.6)
( 88.6)
42.3
1,182.7
( 248.6)
( 88.6)
46.5
1,182.7
( 248.6)
( 88.6)
51.2
( 100.7)
828.2
( 312.2)
( 100.7)
783.3
( 295.3)
( 100.7)
787.1
( 296.7)
( 14.39)
877.66
( 330.9)
( 14.39)
882.32
( 332.6)
516.0
488.0
490.4
546.8
549.7
616.7
588.7
591.1
561.2
564.1
FASE 2
2004
2005
2006
2007
2008
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
589.49
648.44
713.28
784.61
863.07
1,182.7
( 248.6)
( 88.6)
56.3
1,182.7
( 248.6)
( 88.6)
62.0
1,182.7
( 248.6)
( 88.6)
68.1
1,182.7
( 248.6)
( 88.6)
75.0
1,182.7
( 248.6)
( 88.6)
82.5
( 14.39)
887.44
( 334.6)
( 14.39)
893.07
( 336.7)
( 14.39)
899.27
( 339.0)
( 14.39)
906.08
( 341.6)
( 14.39)
913.58
( 344.4)
552.9
556.4
560.2
564.5
569.2
567.3
570.8
574.6
578.9
583.5
SE 2
2009
2010
2011
2012
2013
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
949.37
1,044.31
1,044.31
1,044.31
1,044.31
1,182.7
( 248.6)
( 88.6)
90.7
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
( 14.39)
921.82
( 347.5)
( 14.39)
930.89
( 350.9)
( 14.39)
930.89
( 350.9)
( 14.39)
930.89
( 350.9)
( 14.39)
930.89
( 350.9)
574.3
579.9
579.9
579.9
579.9
588.7
594.3
594.3
594.3
594.3
2014
2015
2016
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
21,551
0.056
202.30
8.34
29.82
0.00411
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
122,198
26,655
( 95,543)
1,044.31
1,044.31
1,044.31
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
1,182.7
( 248.6)
( 88.6)
99.8
( 14.39)
930.89
( 350.9)
( 14.39)
930.89
( 350.9)
( 14.39)
930.89
( 350.9)
579.9
579.9
579.9
594.3
594.3
594.3
21,551
0.056
202.30
8.34
41.46
0.00281
n/a
n/a
###
###
###
###
###
###
n/a
266,550
-
###
n/a
1,206.9
( 345.7)
( 60.6)
-
1,206.9
( 345.7)
( 60.6)
-
800.6
( 301.8)
800.6
( 301.8)
UTILIDAD
498.8
498.8
FLUJO RELEVANTE
498.8
498.8
VPN 3 =
4,727.3
A EN VIGENCIA
FASE 1
1994
21,551
0.056
202.30
8.34
41.46
0.00281
1995
1996
1997
1998
21,551
0.056
202.30
8.34
41.46
0.00281
21,551
0.056
202.30
8.38
30.37
0.00281
21,551
0.056
202.30
8.39
30.37
0.00281
21,551
0.056
202.30
8.39
30.37
0.00281
254,580
266,550
11,970
254,580
184,133
( 70,447)
254,580
167,650
( 86,930)
254,580
167,650
( 86,930)
250.00
275.00
302.50
332.75
1,206.9
( 345.7)
( 60.6)
-
1,206.9
( 345.7)
( 60.6)
( 3.0)
1,206.9
( 254.6)
( 60.6)
19.4
( 22.1)
1,206.9
( 254.8)
( 60.6)
26.3
1,206.9
( 254.8)
( 60.6)
28.9
800.6
( 301.8)
797.6
( 300.7)
889.0
( 335.2)
( 3.09)
914.7
( 344.8)
( 3.09)
917.3
( 345.8)
498.8
496.9
553.8
569.8
571.5
498.8
496.9
553.8
572.9
574.6
n/a
266,550
n/a
1999
2000
2001
2002
2003
21,551
0.056
202.30
8.39
30.37
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
254,580
167,650
( 86,930)
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
366.03
402.63
442.89
487.18
535.90
1,206.9
( 254.8)
( 60.6)
31.8
1,206.9
( 293.0)
( 60.6)
( 18.3)
1,206.9
( 293.0)
( 60.6)
( 20.1)
1,206.9
( 293.0)
( 60.6)
( 22.1)
1,206.9
( 293.0)
( 60.6)
( 24.4)
( 3.09)
920.2
( 346.9)
( 3.09)
831.9
( 313.6)
( 3.09)
830.1
( 312.9)
( 0.44)
830.7
( 313.2)
( 0.44)
828.5
( 312.3)
573.3
518.3
517.1
517.5
516.1
576.4
521.4
520.2
518.0
516.6
FASE 2
2004
2005
2006
2007
2008
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
589.49
648.44
713.28
784.61
863.07
1,206.9
( 293.0)
( 60.6)
( 26.8)
1,206.9
( 293.0)
( 60.6)
( 29.5)
1,206.9
( 293.0)
( 60.6)
( 32.4)
1,206.9
( 293.0)
( 60.6)
( 35.7)
1,206.9
( 293.0)
( 60.6)
( 39.2)
( 0.44)
826.0
( 311.4)
( 0.44)
823.4
( 310.4)
( 0.44)
820.4
( 309.3)
( 0.44)
817.2
( 308.1)
( 0.44)
813.6
( 306.7)
514.6
513.0
511.1
509.1
506.9
515.1
513.4
511.6
509.5
507.3
SE 2
2009
2010
2011
2012
2013
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
949.37
1,044.31
1,044.31
1,044.31
1,044.31
1,206.9
( 293.0)
( 60.6)
( 43.2)
1,206.9
( 293.0)
( 60.6)
( 47.5)
1,206.9
( 293.0)
( 60.6)
( 47.5)
1,206.9
( 293.0)
( 60.6)
( 47.5)
1,206.9
( 293.0)
( 60.6)
( 47.5)
( 0.44)
809.7
( 305.3)
( 0.44)
805.4
( 303.6)
( 0.44)
805.4
( 303.6)
( 0.44)
805.4
( 303.6)
( 0.44)
805.4
( 303.6)
504.4
501.7
501.7
501.7
501.7
504.9
502.2
502.2
502.2
502.2
2014
2015
2016
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
21,551
0.056
202.30
8.39
34.92
0.00281
122,198
167,650
45,452
122,198
167,650
45,452
122,198
167,650
45,452
1,044.31
1,044.31
1,044.31
1,206.9
( 293.0)
( 60.6)
( 47.5)
1,206.9
( 293.0)
( 60.6)
( 47.5)
1,206.9
( 293.0)
( 60.6)
( 47.5)
( 0.44)
805.4
( 303.6)
( 0.44)
805.4
( 303.6)
( 0.44)
805.4
( 303.6)
501.7
501.7
501.7
502.2
502.2
502.2
VPN
VPN
VPN
VPN
1=
2.1 =
2.2 =
3=
4,642.4
4,700.7
4,650.3
4,727.3