


付費下載
下載本文檔
版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進(jìn)行舉報或認(rèn)領(lǐng)
文檔簡介
1、國民經(jīng)濟(jì)效益費用流量表,序號,年份,成本(萬元),效益(萬元),凈效益,現(xiàn)值折算(8),累計值(萬元),降低運輸成本計算公式,費用流出,建設(shè)費用,運營管理費,日常養(yǎng)護(hù)費,大修費,殘值,效益流入,降低運輸成本,旅客時間節(jié)約,減少交通事故,成本,效益,凈效益,成本現(xiàn)值,效益現(xiàn)值,凈效益,T1P,T2P,無此項目交通量,VOC1b,VOC1P,L=40公里(原有),L=6公里(新有),b11,b12,汽車運輸成本,現(xiàn)值,效益現(xiàn)值,成本現(xiàn)值,效益費用比,建設(shè)期,1,2015,6970,6970,-6970 ,6970 ,-6970 ,6970 ,-6970 ,99,893,6970 ,2,2016,1
2、3950,13950,-13950 ,13950 ,-13950 ,20920 ,-20920 ,20920 ,3,2017,0 ,0 ,0 ,0 ,0 ,0 ,運營期,1,2017,74.6,35.8,38.8,7980 ,6498 ,1342 ,140 ,7906 ,75 ,6324 ,6250 ,20995 ,6324 ,6250 ,2018 ,7020 ,8090 ,7470 ,1 ,1 ,40.0 ,6.0 ,6479 ,19 ,6498 ,6324 ,20995 ,2,2018,77,37,40,9596 ,7829 ,1612 ,155 ,9519 ,77 ,7615 ,7538
3、 ,21072 ,13940 ,13788 ,2019 ,7617 ,8616 ,7844 ,1 ,1 ,40.0 ,6.0 ,7770 ,59 ,7829 ,13940 ,21072 ,3,2019,79,38,41,10335 ,8430 ,1734 ,171 ,10256 ,79 ,8204 ,8125 ,21151 ,22144 ,21914 ,2020 ,8302 ,9176 ,8236 ,1 ,1 ,40.0 ,6.0 ,8366 ,63 ,8430 ,22144 ,21151 ,4,2020,81,39,42,11132 ,9077 ,1865 ,189 ,11051 ,81 ,
4、8841 ,8760 ,21232 ,30985 ,30673 ,2021 ,9049 ,9772 ,8647 ,1 ,1 ,40.0 ,6.0 ,9009 ,68 ,9077 ,30985 ,21232 ,5,2021,83,40,43,11788 ,9609 ,1973 ,206 ,11705 ,83 ,9364 ,9281 ,21315 ,40349 ,39954 ,2022 ,9864 ,10060 ,9080 ,1 ,1 ,40.0 ,6.0 ,9537 ,73 ,9609 ,40349 ,21315 ,6,2022,85,41,44,12541 ,10219 ,2096 ,226
5、,12456 ,85 ,9965 ,9880 ,21400 ,50314 ,49834 ,2023 ,10475 ,10714 ,9534 ,1 ,1 ,40.0 ,6.0 ,10143 ,77 ,10219 ,50314 ,21400 ,7,2023,87,42,45,13343 ,10868 ,2228 ,247 ,13256 ,87 ,10605 ,10518 ,21487 ,60919 ,60352 ,2024 ,11125 ,11410 ,10011 ,1 ,1 ,40.0 ,6.0 ,10787 ,81 ,10868 ,60919 ,21487 ,8,2024,596,43,46,
6、507,14197 ,11558 ,2369 ,271 ,13601 ,596 ,10881 ,10285 ,22083 ,71800 ,70637 ,2025 ,11815 ,12152 ,10511 ,1 ,1 ,40.0 ,6.0 ,11472 ,86 ,11558 ,71800 ,22083 ,9,2025,91,44,47,15106 ,12291 ,2518 ,297 ,15015 ,91 ,12012 ,11921 ,22174 ,83812 ,82558 ,2026 ,12547 ,12942 ,11037 ,1 ,1 ,40.0 ,6.0 ,12201 ,90 ,12291
7、,83812 ,22174 ,10,2026,93,45,48,15957 ,12976 ,2657 ,323 ,15864 ,93 ,12691 ,12598 ,22267 ,96503 ,95156 ,2027 ,13325 ,13585 ,11588 ,1 ,1 ,40.0 ,6.0 ,12881 ,95 ,12976 ,96503 ,22267 ,11,2027,95,46,49,17282 ,14046 ,2875 ,361 ,17187 ,95 ,13750 ,13655 ,22362 ,110252 ,108811 ,2028 ,14391 ,14740 ,12168 ,1 ,1
8、 ,40.0 ,6.0 ,13944 ,102 ,14046 ,110252 ,22362 ,12,2028,97,47,50,18718 ,15203 ,3111 ,404 ,18621 ,97 ,14897 ,14800 ,22459 ,125149 ,123610 ,2029 ,15542 ,15993 ,12776 ,1 ,1 ,40.0 ,6.0 ,15095 ,109 ,15203 ,125149 ,22459 ,13,2029,100,48,52,20274 ,16456 ,3367 ,451 ,20174 ,100 ,16140 ,16040 ,22559 ,141288 ,1
9、39650 ,2030 ,16786 ,17352 ,13415 ,1 ,1 ,40.0 ,6.0 ,16340 ,116 ,16456 ,141288 ,22559 ,14,2030,103,49,54,21961 ,17813 ,3644 ,505 ,21858 ,103 ,17487 ,17384 ,22662 ,158775 ,157034 ,2031 ,18129 ,18827 ,14086 ,1 ,1 ,40.0 ,6.0 ,17689 ,123 ,17813 ,158775 ,22662 ,15,2030,106,50,56,23558 ,19093 ,3905 ,560 ,23
10、452 ,106 ,18761 ,18655 ,22768 ,177537 ,175689 ,2032 ,19579 ,20035 ,14790 ,1 ,1 ,40.0 ,6.0 ,18962 ,132 ,19093 ,177537 ,22768 ,16,2030,753,52,58,643,24960 ,20220 ,4127 ,613 ,24207 ,753 ,19366 ,18613 ,23521 ,196902 ,194302 ,2033 ,20714 ,21237 ,15530 ,1 ,1 ,40.0 ,6.0 ,20081 ,139 ,20220 ,196902 ,23521 ,1
11、7,2030,114,54,60,26455 ,21412 ,4371 ,672 ,26341 ,114 ,21073 ,20959 ,23635 ,217975 ,215261 ,2034 ,21916 ,22511 ,16306 ,1 ,1 ,40.0 ,6.0 ,21266 ,146 ,21412 ,217975 ,23635 ,18,2030,118,56,62,28041 ,22675 ,4629 ,737 ,27923 ,118 ,22339 ,22221 ,23753 ,240314 ,237481 ,2035 ,23187 ,23862 ,17121 ,1 ,1 ,40.0 ,
12、6.0 ,22521 ,154 ,22675 ,240314 ,23753 ,19,2030,122,58,64,29724 ,24013 ,4902 ,809 ,29602 ,122 ,23681 ,23559 ,23875 ,263995 ,261040 ,2036 ,24532 ,25294 ,17977 ,1 ,1 ,40.0 ,6.0 ,23850 ,163 ,24013 ,263995 ,23875 ,20,2030,126,60,66,30323 ,24473 ,4995 ,855 ,30197 ,126 ,24158 ,24032 ,24001 ,288153 ,285072
13、,2037 ,25002 ,25774 ,18876 ,1 ,1 ,40.0 ,6.0 ,24305 ,168 ,24473 ,288153 ,24001 ,經(jīng)濟(jì)內(nèi)部收益率(EIRR),33.28%,經(jīng)濟(jì)凈現(xiàn)值(ENPV),62405(萬元),效益費用比,1.256553772,投資回收期,12.8(年),2397430 ,474653 ,5.05 ,(Is=8%),(EBCR),(含建設(shè)期),29.6%,6970,13950,np,參數(shù),高速公路,二級公路,1.253089737,車型,F,G,C,F,G,C,小客,71.11,0.0372,66.8,69.77,0.0503,60.7,0.
14、08,0#柴油,90#,93#,97#,中客,86.49,0.0518,63,84.67,0.0661,58.5,0.1,7.33,6.99,7.58,8.14,7.51,大客,218.2,0.157,62.1,249.71,0.342,47,0.27,7.46194,7.08786,7.68612,8.25396,7.62247,小貨,122.88,0.101,56,121.47,0.129,51.8,0.18,7.59625492,7.18709004,7.79372568,8.36951544,7.73664652,中貨,182.62,0.1739,52.2,190.38,0.2179,
15、49.5,0.32,7.732987509,7.287709301,7.90283784,8.486688656,7.852555826,大貨,230.25,0.248,53.6,250.71,0.3446,48.7,0.4,7.872181284,7.389737231,8.013477569,8.605502297,7.970224595,拖掛,229.54,0.2065,54.5,270.63,0.3594,44.5,0.36,0.244285714,8.013880547,7.493193552,8.125666255,8.72597933,8.089679921,參數(shù),三級公路,四級
16、公路,8.158130397,7.598098262,8.239425583,8.84814304,8.21094932,車型,F,G,C,F,G,C,8.304976744,7.704471637,8.354777541,8.972017043,8.334060741,小客,78.7,0.0805,50.2,82.55,0.0917,47.5,0.09,8.454466325,7.81233424,8.471744427,9.097625281,8.459042568,中客,94.28,0.0968,50.2,98.66,0.1104,47.5,0.1,8.606646719,7.92170
17、692,8.590348849,9.224992035,8.585923631,大客,295.84,0.4576,43.9,333.56,0.5936,38.8,0.33,8.76156636,8.032610817,8.710613732,9.354141924,8.714733208,小貨,138.46,0.192,44,147.5,0.2241,41.1,0.15,每百公里基本消耗(V=50Km/h,平整度為2,I=1.5%),8.919274554,8.145067368,8.832562325,9.485099911,8.845501039,中貨,232.85,0.3245,44,2
18、46.08,0.375,41.2,0.25,9.079821496,8.259098311,8.956218197,9.617891309,8.978257329,大貨,345.35,0.5272,43.4,336.12,0.6086,40.8,0.34,項目車型,小客,大客,小貨,中貨,大貨,9.243258283,8.374725687,9.081605252,9.752541788,9.113032753,拖掛,329.79,0.503,41.2,353.7,0.5913,38.3,0.36,0.231428571,燃料,類型,汽油,汽油(柴油),汽油,汽油,汽油,1公升等于1升,9.4
19、09636932,8.491971847,9.208747725,9.889077373,9.249858469,公升,11.3,27,16,23,26,8.351529061,潤滑油,公升,0.26,0.31,0.28,0.3,0.33,輪胎費用,元,4.16,15.12,6.06,15.12,24.73,車輛維修費用,元,13.35,30.9,8.9,17.8,27.1,維修勞動費用,元,0.55,0.28,0.31,0.32,0.36,汽車運距折舊,元,17.8,15.45,11.125,14.83,19.36,汽車時間折舊,元,11.87,11.3,7.42,9.89,12.9,單位:
20、萬元,人工工資及福利,元,8.64,19.93,12.05,15.1,15.07,序號,項目,建設(shè)期,運營期,單位公里消耗費用,元,1.85,3.6,2.17,3.05,3.61,平均值=2.856元/公里,2.856,1,2,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,備注:潤滑油單價130元/L,汽油、柴油的平均價格8.4元/L,1,費用流出,6970,13950,74.6,77,79,81,83,85,87,596,91,93,95,97,100,103,106,753,114,118,122,126,1.1,建設(shè)費用,69
21、70,13950,1.2,運營管理費,35.8,37.0 ,38.0 ,39.0 ,40.0 ,41.0 ,42.0 ,43.0 ,44.0 ,45.0 ,46.0 ,47.0 ,48.0 ,49.0 ,50.0 ,52.0 ,54.0 ,56.0 ,58.0 ,60.0 ,總交通量=趨勢交通量+誘增交通量,1.3,日常養(yǎng)護(hù)費,38.8,40.0 ,41.0 ,42.0 ,43.0 ,44.0 ,45.0 ,46.0 ,47.0 ,48.0 ,49.0 ,50.0 ,52.0 ,54.0 ,56.0 ,58.0 ,60.0 ,62.0 ,64.0 ,66.0 ,1.4,大修費,0,0,0,0,0,0,0,507,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,643.0 ,0,0,0,0,1.5,殘值,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6161,2,效益流入,7980 ,9596 ,10335 ,11132 ,11788 ,12541 ,13343 ,14197 ,15106 ,15956 ,17282 ,18718 ,20274 ,21962 ,23557 ,24960 ,26455 ,28041 ,29724 ,30324 ,2.1,降低運輸成
溫馨提示
- 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
- 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
- 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
- 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
- 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負(fù)責(zé)。
- 6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容,請與我們聯(lián)系,我們立即糾正。
- 7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時也不承擔(dān)用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。
最新文檔
- 安全生產(chǎn)管理人員人數(shù)要求
- 單位安全我盡責(zé)心得體會
- 企業(yè)交通安全管理制度
- 第20個安全生產(chǎn)月
- 煙花爆竹安全監(jiān)管
- 司泵工安全操作規(guī)程
- 醫(yī)院安全自查報告
- 安全生產(chǎn)管理人員培訓(xùn)大綱
- 物業(yè)管理委員會制度
- 天津四中2025屆物理高二第二學(xué)期期末統(tǒng)考試題含解析
- 吉林省吉林市亞橋中學(xué)2023-2024學(xué)年七年級下學(xué)期期末考試數(shù)學(xué)試卷
- 貴州省貴陽市南明區(qū)2023-2024學(xué)年四年級下學(xué)期期末數(shù)學(xué)質(zhì)量監(jiān)測
- DL-T5706-2014火力發(fā)電工程施工組織設(shè)計導(dǎo)則
- 2024-2030年殷瓦鋼行業(yè)市場現(xiàn)狀供需分析及重點企業(yè)投資評估規(guī)劃分析研究報告
- 第一目擊者理論考試題題庫110題
- 2024年縣鄉(xiāng)教師選調(diào)進(jìn)城考試《教育學(xué)》題庫附答案【綜合卷】
- 2022智慧健康養(yǎng)老服務(wù)與管理專業(yè)人才培養(yǎng)調(diào)研報告
- 機(jī)動車駕駛員安全教育培訓(xùn)課件
- 三坐標(biāo)檢測報告樣本
- 焊條烘烤操作規(guī)程
- 2022海南省財金集團(tuán)有限公司招聘試題及答案解析
評論
0/150
提交評論