曹安公路項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)_第1頁(yè)
曹安公路項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)_第2頁(yè)
曹安公路項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)_第3頁(yè)
曹安公路項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)_第4頁(yè)
曹安公路項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)_第5頁(yè)
已閱讀5頁(yè),還剩1頁(yè)未讀, 繼續(xù)免費(fèi)閱讀

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(qǐng)進(jìn)行舉報(bào)或認(rèn)領(lǐng)

文檔簡(jiǎn)介

精品文檔放心下載精品文檔放心下載精品文檔放心下載感謝閱讀1項(xiàng)目經(jīng)濟(jì)資料處理謝謝閱讀感謝閱讀感謝閱讀表1車型小客貨中客中貨大客貨拖掛、集裝箱合計(jì)感謝閱讀小時(shí)流量2206345694314114—謝謝閱讀標(biāo)準(zhǔn)車流量(pcu/h)22064831110.46283424769.4精品文檔放心下載收費(fèi)單價(jià)(元)58101220—收費(fèi)總額(元)11030276069403768228026778精品文檔放心下載267784769.45.615元/pcu感謝閱讀謝謝閱讀表表2年份相對(duì)年序AADT(pcu/d)收費(fèi)收益(萬元)謝謝閱讀2005136906.24—20062401978238.272007341724.208551.272008444283.039075.702009546953.909623.092010649746.8310195.49201175500011272.112012855742.9711424.382013958970.5012085.8620141062368.8412782.3420151165952.7313516.8520161269738.0814292.6420171373742.0815113.2520181477983.3015982.4820191582481.8116904.4420201687259.2717883.572項(xiàng)目財(cái)務(wù)評(píng)價(jià)指標(biāo)計(jì)算精品文檔放心下載精品文檔放心下載表3年序現(xiàn)金流出現(xiàn)金流入靜態(tài)投資回收期Pt動(dòng)態(tài)投資回收期P’tt量COt量CIt(CI-CO)t累計(jì)(1+i)(CI-CO)(1+i)累計(jì)t1601630-60163.00-601630.892857143-53716.96-53717精品文檔放心下載26008238.277638.27-525250.7971938786089.19-47628感謝閱讀36008551.277951.27-445730.7117802485659.56-41968謝謝閱讀46009075.708475.70-360980.6355180785386.46-36582感謝閱讀56009623.099023.09-270750.5674268565119.94-31462感謝閱讀660010195.499595.49-174790.5066311214861.37-26600精品文檔放心下載760011272.1110672.11-68070.4523492154827.52-21773精品文檔放心下載860011424.3810824.3840170.4038832284371.79-17401謝謝閱讀960012085.8611485.860.3606100254141.91-13259謝謝閱讀1060012782.3412182.340.3219732373922.39-9337謝謝閱讀11500013516.858516.850.2874761042448.39-6888精品文檔放心下載1280014292.6413492.640.2566750933463.23-3425謝謝閱讀1380015113.2514313.250.229174193280.23-145精品文檔放心下載1480015982.4815182.480.2046198133106.642962感謝閱讀計(jì)算P=7+6807/(6807+4017)=7.63年P(guān)'=13+145/(145+2962)=13.05年精品文檔放心下載tt為7.63年,動(dòng)態(tài)投資回收期為13.05年。謝謝閱讀感謝閱讀精品文檔放心下載表4年序折現(xiàn)系數(shù)費(fèi)用收益凈現(xiàn)金流量?jī)袅髁楷F(xiàn)值累計(jì)凈現(xiàn)值感謝閱讀10.8929601630-60163-53716.96-53716.96精品文檔放心下載20.79726008238.277638.276089.19-47627.78感謝閱讀30.71186008551.277951.275659.56-41968.22謝謝閱讀40.63556009075.708475.705386.46-36581.76謝謝閱讀50.56746009623.099023.095119.94-31461.82謝謝閱讀60.506660010195.499595.494861.37-26600.45精品文檔放心下載70.452360011272.1110672.114827.52-21772.93感謝閱讀80.403960011424.3810824.384371.79-17401.14感謝閱讀90.360660012085.8611485.864141.91-13259.23謝謝閱讀100.322060012782.3412182.343922.39-9336.84感謝閱讀110.2875500013516.858516.852448.39-6888.45感謝閱讀120.256780014292.6413492.643463.23-3425.22感謝閱讀130.229280015113.2514313.253280.23-145.00謝謝閱讀140.204680015982.4815182.483106.642961.64感謝閱讀150.182780016904.4416104.442942.225903.86感謝閱讀160.163180017883.5717083.572786.708690.56謝謝閱讀精品文檔放心下載謝謝閱讀表5IRR=0.14IRR=0.15年序凈現(xiàn)金流量12IRR=0.14NPVIRR=0.15NPV精品文檔放心下載11221-60163.000.8772-52774.560.8696-52315.65精品文檔放心下載27638.270.76955877.400.75615775.63感謝閱讀37951.270.67505366.880.65755228.09感謝閱讀48475.700.59215018.290.57184846.01精品文檔放心下載59023.090.51944686.310.49724486.07感謝閱讀69595.490.45564371.580.43234148.39感謝閱讀710672.110.39964264.970.37594012.04精品文檔放心下載810824.380.35063794.590.32693538.51謝謝閱讀911485.860.30753531.990.28433265.00謝謝閱讀1012182.340.26973286.110.24723011.29精品文檔放心下載118516.850.23662015.230.21491830.64謝謝閱讀1213492.640.20762800.520.18692521.87精品文檔放心下載1314313.250.18212606.010.16252326.30精品文檔放心下載1415182.480.15972424.790.14132145.72謝謝閱讀1516104.440.14012256.180.12291979.15精品文檔放心下載1617083.570.12292099.430.10691825.63精品文檔放心下載合計(jì)1625.72-1375.31IRR0.14(0.150.14)1625.72/(1625.721375.31)感謝閱讀0.145414.54%3項(xiàng)目敏感性分析感謝閱讀精品文檔放心下載表6精品文檔放心下載年序折現(xiàn)系數(shù)費(fèi)用收益凈現(xiàn)金流量?jī)袅髁楷F(xiàn)值累計(jì)凈現(xiàn)值感謝閱讀10.8929721960-72195.6-64460.36-53716.96感謝閱讀20.79727206590.625870.624680.02-49036.94精品文檔放心下載30.71187206841.026121.024356.82-44680.12謝謝閱讀40.63557207260.566540.564156.64-40523.48感謝閱讀50.56747207698.476978.473959.77-36563.71精品文檔放心下載60.50667208156.397436.393767.51-32796.20謝謝閱讀70.45237209017.698297.693753.45-29042.75謝謝閱讀80.40397209139.518419.513400.50-25642.25感謝閱讀90.36067209668.688948.683226.99-22415.27謝謝閱讀100.322072010225.879505.873060.64-19354.63謝謝閱讀110.2875600010813.484813.481383.76-17970.87謝謝閱讀120.256796011434.1210474.122688.44-15282.43精品文檔放心下載130.229296012090.6011130.602550.85-12731.58謝謝閱讀140.204696012785.9911825.992419.83-10311.75謝謝閱讀150.182796013523.5512563.552295.31-8016.44精品文檔放心下載160.163196014306.8613346.862177.16-5839.27謝謝閱讀謝謝閱讀謝謝閱讀為感謝閱讀為為為感謝閱讀謝謝閱讀表7年序折現(xiàn)系數(shù)費(fèi)用收益凈現(xiàn)金流量?jī)袅髁楷F(xiàn)值累計(jì)凈現(xiàn)值感謝閱讀10.8929601630-60163-53716.96-53716.96感謝閱讀20.79726008238.277638.276089.19-47627.78謝謝閱讀30.71186007823.307223.305141.40-42486.37謝謝閱讀40.63556009419.908819.905605.20-36881.17感謝閱讀50.567460011016.4910416.495910.60-30970.58謝謝閱讀60.506660012613.0812013.086086.20-24884.38謝謝閱讀70.452360011272.1110672.114827.52-20056.85感謝閱讀80.403960015806.2715206.276141.56-13915.30精品文檔放心下載90.360660017402.8616802.866059.28-7856.02感謝閱讀100.322060018999.4618399.465924.13-1931.88精品文檔放心下載110.2875500020251.2715251.274384.382452.49精品文檔放心下載120.256780022192.6421392.645490.967943.45精品文檔放心下載130.229280023789.2322989.235268.5413211.99精品文檔放心下載140.204680025385.8324585.835030.7518242.74精品文檔放心下載150.182780026982.4226182.424783.4323026.17謝謝閱讀160.163180029849.7829049.784738.6527764.82謝謝閱讀表8年序折現(xiàn)系數(shù)費(fèi)用收益凈現(xiàn)金流量?jī)袅髁楷F(xiàn)值累計(jì)凈現(xiàn)值感謝閱讀10.8929601630-60163-53716.96-53716.96精品文檔放心下載20.79726008238.277638.276089.18-47627.78謝謝閱讀30.71186008755.048155.045804.60-41823.19謝謝閱讀40.63556009317.998717.995540.44-36282.75精品文檔放心下載50.56746009880.949280.945266.25-31016.4

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(qǐng)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(qǐng)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(yè)內(nèi)容里面會(huì)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(kù)網(wǎng)僅提供信息存儲(chǔ)空間,僅對(duì)用戶上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對(duì)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(duì)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(qǐng)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(shí)也不承擔(dān)用戶因使用這些下載資源對(duì)自己和他人造成任何形式的傷害或損失。

最新文檔

評(píng)論

0/150

提交評(píng)論