專班專班學業(yè)水文與水資源工程 生XX 指導教師XXX 一．水利工程經(jīng)濟課程設計指導書1二課設目的1三．課程設計容1四．設計資料1(一)自然地理和經(jīng)濟概況1(二)供水工程概括2(三)評價依據(jù)和主要參數(shù)2(四)國民經(jīng)濟評價費用和效益461423水利工程經(jīng)濟課程設計指導書一、目的1.通過課程設計使學生進一步鞏固和更加系統(tǒng)地掌握本課程的2.通過對工程項目進行國民經(jīng)濟評價，使學生能夠運用本課程二、課程設計容4.計算國民經(jīng)濟評價指標(經(jīng)濟部收益率、經(jīng)濟凈現(xiàn)值及經(jīng)濟效益費用比)。三、設計資料(一)自然地理和經(jīng)濟概況相望。南北最大長度約天然氣、石英砂、鐵礦石(二)供水工程概括百強縣之一，近年、保證率低的問題，神工程利用已經(jīng)建成的禿輸水縣城供水壓力管道新建水廠配水輸水縣城供水壓力管道新建水廠配水管網(wǎng)取水頭部→→→→庫庫水(三)評價依據(jù)和主要參數(shù)(1)社會折現(xiàn)率為Is=12%；(2)基準點：本項目的基準點定在建設期的第一年年初；(3)經(jīng)濟計算期為34年，其中建設期4年，生產(chǎn)期30年，(一~六合序123水保及環(huán)保350.41(四)國民經(jīng)濟評價費用和效益(1)費用計算年度年度第1年第2年第3年第4年合計資產(chǎn)投資(萬費序123456日益增長，縣城較大型企業(yè)有神木1245678產(chǎn)余值i值(B-C)*i56.08-3856.0830.68-6786.75-2213.10-8999.861974.51-10974.37-9031.7306.6010.005721.245721.240.000.000.000.005721.245721.240.00245678金資i(B-C)*i-4977.7679.043341.355.858.840.89124產(chǎn)余值i0.05170.04255721.245721.240.03480.02860.02350.01935721.245721.240.01585678值(B-C)*i益-1221.19-1002.9.82.821.068.651245678產(chǎn)余值i值(B-C)*i益-285.60-228.96-182.48-144.32-113.01-87.30407.34407.340.0040-66.201245678金資i(B-C)*i88.6615.55120150.000.0020165721.245721.2420175721.245721.24245678金資PFi=0.12(B-C)*i4194.524194.523467.69662.21.467.4399.4012BC20192020202120222023202420255721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.240.000.000.000.000.000.000.000.000.000.000.000.000.000.00407.34407.34407.34407.34407.34407.34407.340.000.000.000.000.000.000.000.000.000.000.000.000.000.00407.34407.34407.34407.34407.34407.34407.3445678P/F,i=0.12值(B-C)益.47158.22124567CP/F,i=0.12值(B-C)970.83838.345721.245721.24773.94691.02616.98550.875721.245721.24491.858益6720.257558.588332.529023.549640.529124567效益流量BCP/F,i=0.12值(B-C)439.15392.10407.34407.340.0659376.93350.09312.58279.09249.19407.34407.340.0419239.54222.498益2456.2612705.4512927.941245678效益流量BCP/F,i=0.12值(B-C)益3126.593303.963462.323603.723729.963842.68合理的。五．敏感性分析效益和費用變化圍1245678產(chǎn)余值i值(B-C)*i益-3355.61-3355.61-2774.15-6129.773201.503201.502278.77-2278.77-8408.53-2211.54-10620.5721.245721.243246.39230.303016.08-7603.9934序號項目2456781245產(chǎn)余值i值(B-C)*i益i5721.245721.245721.245721.245721.245721.245721.240.000.000.000.000.000.000.000.000.000.000.000.000.000.00325.87325.87325.87325.87325.87325.87325.870.000.000.000.000.000.000.000.000.000.000.000.000.000.00325.87325.87325.87325.87325.87325.87325.870.40390.36060.32200.28750.25670.22920.20462310.712063.141842.091644.721468.501311.161170.68131.61117.51104.9293.6883.6474.6866.682179.101945.621737.161551.041384.861236.481104.00-250.841694.783431.954982.986367.847604.328708.3220262027202820292030203120325721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.240.000.000.000.000.000.000.000.000.000.000.000.000.000.00325.87465.53325.87325.87325.87325.87325.870.00139.660.000.000.000.000.000.000.000.000.000.000.000.00325.87325.87325.87325.87325.87325.87325.870.18270.16310.14560.13000.11610.10370.09261045.25933.26833.27743.99664.27593.10529.56678124567812值(B-C)*i益產(chǎn)余值i值(B-C)*i益金5671國民經(jīng)濟效益費用流量表單位：萬元8192387520375721.245721.240.002325.870.00325.870.00325.870.0020435721.245721.240.00325.870.00332345678資P/F,i=0.12(B-C)*i1245678金資i(B-C)*i-5033.42-5033.42-4161.23-9194.650.004802.264802.263418.15-3418.15-12612.-3317.31-15930.20165721.245721.240.003246.39345.452900.93-13029.8124567812456金資i(B-C)*i金資i-5898.09-4011.2220215721.245721.240.0090-2326.5289.30933.2620285721.245721.240.0071.19-822.3220235721.245721.240.00520.7163.5620305721.245721.240.0056.7578124567812(B-C)*i金資i(B-C)*i955.95819.35762.07680.42607.52542.43484.313746.464565.815327.886008.316615.837158.267642.57203320342035203620375721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.245721.240.000.000.000.000.000.000.00488.81488.810.08260.07380.06590.05880.05250.04690.0419472.82422.16376.93336.54300.48268.29239.5440.4036.0732.2028.7525.6722.9220.47432.42386.09344.72307.79274.81245.37219.088074.998461.088805.809113.599388.409633.779852.850.000.000.000.000.0020455841.245721.240.000.0045678i值(B-C)*i益1245678產(chǎn)余值i值(B-C)*i益-4194.52-4194.52-3467.69-7662.210.004001.884001.882848.46-2848.46-10510.-2764.43-13275.20164576.994576.990.002597.11287.882309.23-10965.95124567812456產(chǎn)余值i值(B-C)*i益i-5283.20-3779.5820214576.994576.990.0072-2437.0674.4294.9220284576.994576.990.0059.33-1238.3920234576.994576.990.00-168.1452.9720304576.994576.990.0047.2978124567812值(B-C)*i益產(chǎn)余值i值(B-C)*i益761.78651.68607.29542.22484.12432.25385.942402.413054.093661.384203.604687.725119.