


付費(fèi)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(fèi)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(yùn)輸成本計算公式,費(fèi)用流出,建設(shè)費(fèi)用,運(yùn)營管理費(fèi),日常養(yǎng)護(hù)費(fèi),大修費(fèi),殘值,效益流入,降低運(yùn)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(yùn)輸成本,現(xiàn)值,效益現(xiàn)值,成本現(xiàn)值,效益費(fèi)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(yùn)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(fèi)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(fèi)用,元,4.16,15.12,6.06,15.12,24.73,車輛維修費(fèi)用,元,13.35,30.9,8.9,17.8,27.1,維修勞動費(fèi)用,元,0.55,0.28,0.31,0.32,0.36,汽車運(yùn)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(yùn)營期,單位公里消耗費(fèi)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(fèi)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(fèi)用,69
21、70,13950,1.2,運(yùn)營管理費(fèi),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(fèi),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(fèi),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(yùn)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
- 基于蛋白質(zhì)組學(xué)研究疏肝通竅法對肝郁證青光眼大鼠視網(wǎng)膜神經(jīng)節(jié)細(xì)胞的作用機(jī)制
- 地方文化題材微紀(jì)錄片的網(wǎng)感化敘事研究-兼談畢業(yè)作品《守藝廬州》
- 我愛爸爸媽媽心理健康
- 痛經(jīng)防治與健康管理講座
- CRRT健康教育比賽
- 干細(xì)胞治療腫瘤的臨床應(yīng)用與研究進(jìn)展
- 百草枯中毒的病例討論
- 頸椎健康科普課件
- 餐飲促銷主題活動策劃方案
- 顱腦外傷護(hù)理課件
- 高空作業(yè)安全操作規(guī)程
- 2025年輔警招聘考試真題(含答案)
- 《電化學(xué)儲能電站安全驗收規(guī)程》(征求意見稿)
- 湖北省八校聯(lián)考2024-2025學(xué)年高一下學(xué)期6月期末生物試卷(含答案)
- 2025至2030中國碳納米管行業(yè)市場發(fā)展分析及風(fēng)險與對策報告
- 艾滋病患者的心理與護(hù)理
- 2025年中國花生粕市場調(diào)查研究報告
- ?六年級奧數(shù)練習(xí) 全國版 含答案
- 2025至2030中國密織防水透氣紡織品行業(yè)發(fā)展趨勢分析與未來投資戰(zhàn)略咨詢研究報告
- 2025-2030年中國鍋爐水處理化學(xué)品行業(yè)市場現(xiàn)狀供需分析及投資評估規(guī)劃分析研究報告
- 高中體育專項化教學(xué)對學(xué)生身心發(fā)展的促進(jìn)作用研究論文
評論
0/150
提交評論