公路工程经济评价课程设计计算表格
- 1、下载文档前请自行甄别文档内容的完整性，平台不提供额外的编辑、内容补充、找答案等附加服务。
- 2、"仅部分预览"的文档,不可在线预览部分如存在完整性等问题,可反馈申请退款(可完整预览的文档不适用该条件!)。
- 3、如文档侵犯您的权益，请联系客服反馈,我们会尽快为您处理(人工客服工作时间：9:00-18:30)。
45678910 4359.254535.174711.0848875094.585343.615523.04 4359.254535.174711.0848875094.585343.615523.04 1499.751584.631670.731758.131856.211967.933837.13 653.10685.76720.04756.04793.85833.543243.90 420441463.05486.2025510.512625536.03826562.840169 233.10244.76256.99269.84283.33297.500.00
2681.06 261.555272.1102282.6648293.22305.6748320.6166331.3824 585.0940619626.764602668.026956708.86071756.686074813.77816261.849082 2859.502950.543040.353128.873238.373375.681685.91
-8610.98 -5660.44 -2620.10 508.783747.157122.828808.73
表5-11 财务评价敏感性分析（投
1.24946748
表5-11 财务评价敏感性分析（效益-20
表5-11 财务评价敏感性分析（效
运营期
11121314151617 5702.485881.916149.1054596365.597136548.620286731.64346914.66656 5702.485881.916149.116365.606548.626731.646914.67 2154.872250.762374.262484.612586.992691.362797.83
918.98964.931013.171063.831117.021172.871231.52 590.9821775620.53129651.5578507684.135743718.34253754.25966791.9726398 328.00344.39361.61379.70398.68418.61439.54
342.1488352.9146368.9463276381.935828392.917217403.89861414.8799936 893.740899932.91478992.137********.842411077.048961114.59061151.434134 3547.613631.153774.853880.993961.634040.284116.83
12356.3515987.5019762.3523643.3427604.9731645.2535762.08析（投资+20%）
益-20%，投资+20%）
析（效益-20%）
7239.647426.337613.017799.697986.388381.27 4613.033060.433174.913291.943411.643595.57 3512.631357.751425.641496.921571.761650.35