現(xiàn)金流量費(fèi)用分析計(jì)算_第1頁(yè)
現(xiàn)金流量費(fèi)用分析計(jì)算_第2頁(yè)
現(xiàn)金流量費(fèi)用分析計(jì)算_第3頁(yè)
現(xiàn)金流量費(fèi)用分析計(jì)算_第4頁(yè)
全文預(yù)覽已結(jié)束

下載本文檔

版權(quán)說(shuō)明：本文檔由用戶(hù)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

,國(guó)民經(jīng)濟(jì)效益費(fèi)用流量表,,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,單位：萬(wàn)元,

序號(hào),項(xiàng)目,年份,,,,,,,,,,,,,,,,,,,,合計(jì)

,,建設(shè)期,正常運(yùn)行期,,,,,,,,,,,,,,,,,,,

,,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,

一,效益流量B,,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,6739.49

1,工程效益,,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,354.71,6739.49

2,回收固定資產(chǎn)余值,,,,,,,,,,,,,,,,,,,,,

3,回收流動(dòng)資金,,,,,,,,,,,,,,,,,,,,,

4,項(xiàng)目間接效益,,,,,,,,,,,,,,,,,,,,,

二,費(fèi)用流量C,1714.82,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,4017.67

1,固定資產(chǎn)投資(更新改造投資),1714.82,,,,,,,,,,,,,,,,,,,,1714.82

2,流動(dòng)資金,,,,,,,,,,,,,,,,,,,,,

3,年運(yùn)行費(fèi),,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,121.20,2302.85

4,項(xiàng)目間接費(fèi)用,,,,,,,,,,,,,,,,,,,,,

三,凈效益流量（B-C）,-1714.82,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,233.50742,2721.82098

1,折現(xiàn)系數(shù)(I=8%),0.9259,0.8573,0.7938,0.7350,0.6806,0.6302,0.5835,0.5403,0.5002,0.4632,0.4289,0.3971,0.3677,0.3405,0.3152,0.2919,0.2703,0.2502,0.2317,0.2145,

2,年折現(xiàn)流量,-1587.796296,200.194976,185.3657185,171.6349245,158.9212264,147.1492837,136.2493368,126.1567933,116.8118457,108.1591164,100.14733,92.72900923,85.86019373,79.50017938,73.6112772,68.15859,63.10980556,58.43500515,54.10648625,50.09859838,488.60

四,累計(jì)凈效益流量,-1587.796296,-1387.60132,-1202.235602,-1030.600677,-871.6794508,-724.5301671,-588.2808303,-462.1240369,-345.3121913,-237.1530749,-137.0057449,-44.27673572,41.58345801,121.0836374,194.6949146,262.8535046,325.9633102,384.3983153,438.5048015,488.6033999,

評(píng)價(jià)指標(biāo),經(jīng)濟(jì)內(nèi)部收益率(EIRR),12.05%,,,,,,,,,,,,,,,,,,,,

,經(jīng)濟(jì)效益費(fèi)用比(EBCR),1.68,,,,,,,,,,,,,,,,,,,,

,經(jīng)濟(jì)凈現(xiàn)值(ENPV),488.60,,,,,,,,,,,,,,,,,,,,

,投資回收年限(年),12.52,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

,規(guī)定折現(xiàn)系數(shù)I(%),8,,,試算的折現(xiàn)系數(shù)I(%),,,8,,經(jīng)濟(jì)凈現(xiàn)值(ENPV),,,,經(jīng)濟(jì)內(nèi)部收益率(%),,,12.049,,,,,

,系數(shù),0.925925926,,,系數(shù),,,0.925925926,,488.6034,,,,系數(shù),,,0.892466689,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

,工程靜態(tài)總投資：,2143.52,萬(wàn)元,,,,,,,,,試算方法說(shuō)明,,,,,,,,,,

,固定資產(chǎn)：,1714.82,萬(wàn)元,,,,,,,,,,,,,,,,,,,

,年運(yùn)行費(fèi)(含折舊費(fèi))：,121.20,萬(wàn)元,,,,,,,,,,,,,,,,,,,

,年效益：,354.71,萬(wàn)元,,,,,,,,,,,,,,,,,,,

,經(jīng)濟(jì)內(nèi)部收效率：,12.049,%,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

,1255.2,1329.3,,9048.47,3205.263548,2707.267563,1798.069205,856.296385,481.5732997,,總投資,,固定資產(chǎn),,,,,,,,,

,,,,,,,,,,,11310.59,,9048.47,,,,

溫馨提示

  • 1. 本站所有資源如無(wú)特殊說(shuō)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(hù)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(méi)有圖紙預(yù)覽就沒(méi)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(hù)上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理，對(duì)用戶(hù)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(hù)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。

評(píng)論

0/150

提交評(píng)論