国民经济评价计算表

1、序号年份建设期运行期合计项目12350511效益流量29.971438.5649.291517.82稻田面积1.1灌溉效益29.971438.5629.971498.50旱地面积1.2回收固定资产9.669.661.3回收流动资金9.669.661.4项目间接效益总投资2费用流量241.5614.49231.904.83492.782.1工程投资241.56241.562.2运行费用4.83231.904.83241.562.3流动资金9.669.662.4间接费用不予计算3净效益流量-241.5615.481206.6644.461025.044累计净效益流量-241.56-226.0898

2、0.581025.04EIRR0.0995944ENPV90.50088393EBCR1.30522155灌溉效益计算单价产量产值12001.6030057.603003009.003666.60241.56日期效益效益现值费用费用现值净效益现值100.00241.56225.7570093-225.7570093229.9726.1814.493612.6592715513.51768713329.9724.464.83123.94369830320.52074907429.9722.864.83123.685699348199721.374.83123.44457

3、88317.92361697629.9719.974.83123.21923255216.7510439729.9718.664.83123.00862855315.65518121829.9717.444.83122.81180238614.63101048929.9716.304.83122.62785269713.673841573629.972.624.83120.42290132.2005363463729.972.454.83120.395234862.0565760243829.972.294.83120.3693783731.9220336683929.972.144.8312

4、0.3452134331.7962931474029.972.004.83120.3226293771.6787786424129.971.874.83120.3015227821.5689520024229.971.754.83120.2817969931.4663102824329.971.634.83120.2633616751.3703834414429.971.534.83120.2461324071.2807321884529.971.434.83120.2300302871.196945974629.971.334.83120.2149815761.1186410944729.9

5、71.254.83120.2009173611.0454589664829.971.164.83120.1877732350.9770644544929.971.094.83120.1754890040.913144355029.971.024.83120.1640084150.8534059345144.46361.414.83120.1532788931.257412318合计387.01492.78296.5190.50-219.68100240.0995944000000012.7998507918.9080605617.1954864115.6380265414.2216316612.93352511.76208710.696750550.8240884820.7494476890.6815673930.6198352710.563694460.5126385330.4662069330.4239808180.3855792810.3506559