本项目里程0.632956货车平均载运系数0.943 5.8年份道路晋级效益缩短里程效益时间节约效益诱增交通效益事故减少费用合计2012 20.8645.254.43 5.22 3.65 79.402013 25.5857.365.89 6.39 4.86 100.072014 30.1569.667.49 7.54 6.20 121.042015 34.6082.139.24 8.65 7.68 142.292016 38.9494.7511.329.73 9.28 164.012017 43.18107.4813.5810.7911.01186.042018 47.33120.3316.0311.8312.86208.392019 51.41133.2718.6612.8514.85231.042020 54.39142.9621.0413.6016.41248.402021 60.56163.5325.6315.1419.93284.792022 66.57184.2830.6316.6423.77321.902023 72.45205.2036.0318.1127.93359.722024 78.21226.2641.8319.5532.40398.252025 74.81213.7742.2718.7029.72379.272026 79.87232.4748.7419.9733.78414.832027 84.85251.2855.6321.2138.08451.062028 89.74270.1962.9622.4342.64487.972029 94.55289.1870.7223.6447.45525.542030 99.30308.2578.9024.8252.50563.782031113.40367.0993.3228.3569.50671.67总投资：1332.99里程0.632956社会折现率首年投资占1.0次年投资占净现金流量折现值20111332.991332.99-1332.99-1332.99201205.065.06 79.4074.34 68.8320135.375.37 100.0794.71 81.2020145.695.69 121.04115.3591.5720156.036.03 142.29136.26100.1620166.396.39 164.01157.62107.2720176.786.78 186.04179.26112.9720187.187.18 208.39201.20117.4020197.617.61 231.04223.43120.7120208.078.07 248.40240.33120.22经济效益计算表国民经济评价表综合汽车运输成本影子价格换算系数年份投资养护管理及大修费社会折现率费用合计 经济效益净现金流量20218.558.55 284.79276.24127.9520229.079.07 321.90312.83134.1720239.619.61 359.72350.11139.03202410.1910.19398.25388.06142.692025151.21151.21379.27228.0677.65202611.4511.45414.83403.38127.16202712.1412.14451.06438.93128.12202812.8612.86487.97475.10128.41202913.6413.64525.54511.90128.10203014.4514.45563.78549.32127.292031-666.49515.32-651.17671.671322.84283.81民经济评价表年份预测交通量趋势交通量V新次干道V旧支路旧运输成本201229681978.666742.49598433.304851412.1997580720133690.132460.083341.28909232.595922382.24268689720144412.252941.540.32425332.025396422.27803834520155134.383422.916739.5236...
