表2-15 Φ406.4×6.4
年份 燃料费用 1 2 3 4 5 6 7 8 9 10 11 12 13 14
873.46 807.02 732.35 649.93 649.93 649.93 649.93 649.93 649.93 649.93 649.93 732.35 807.02 873.46 电力费用 660.49 1100.80 1809.81 2767.29 2767.29 2767.29 2767.29 2767.29 2767.29 2767.29 2767.29 1809.81 1100.80 660.49 工资及福利 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 820.8 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 447.04 修理费 油气损耗 4189.5 5145 6247.5 7350 7350 7350 7350 7350 7350 7350 7350 6247.5 5145 4189.5 其他费用 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 1641.6 8632.89 9962.26 11699.1 13676.66 13676.66 13676.66 13676.66 13676.66 13676.66 13676.66 13676.66 11699.1 9962.26 8632.89 经营成本
表2-16 Φ457×7.1
年份 燃料费用 1 2 3 4 5 6 7 8 9 10 11 12 13 14 2205.77 1948.24 电力费用 575.72 995.89 工资及福利 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 530.1 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6 419.6
修理费 油气损耗 4189.5 5145 6247.5 7350 7350 7350 7350 7350 7350 7350 7350 6247.5 5145 4189.5 其他费用 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 1060.2 经营成本 8980.89 10099.03 11649.76 13462.91 13462.91 13462.91 13462.91 13462.91 13462.91 13462.91 13462.91 11649.76 10099.03 8980.89 1710.25 1682.11 1484.41 2618.60 1484.41 2618.60 1484.41 2618.60 1484.41 2618.60 1484.41 2618.60 1484.41 2618.60 1484.41 2618.60 1484.41 2618.60 1710.25 1682.11 1948.24 2205.77 995.89 575.72
表2-17 Φ508×7.9
年份 燃料费用 1 2 3 4 5 6 7 8 9 10 11 12 13 14
电力费用 工资及福利 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 598.5 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 466.64 修理费 油气损耗 5145 6247.5 6615 7350 7350 7350 7350 7350 7350 7350 7350 6615 6247.5 5145 其他费用 1197 1197 1197 1197 1197 1197 1197 1197 1197 1197 1197 1197 1197 1197 9600.17 11283.21 11897.08 13210.06 13210.06 13210.06 13210.06 13210.06 13210.06 13210.06 13210.06 11897.08 11283.21 9600.17 经营成本 1144.31 1048.72 1027.33 1746.24 987.55 905.14 905.14 905.14 905.14 905.14 905.14 905.14 905.14 987.55 2032.39 2692.78 2692.78 2692.78 2692.78 2692.78 2692.78 2692.78 2692.78 2032.39 1027.33 1746.24 1144.31 1048.72
表2-18 Φ406.4×6.4
年份 1 2 3 4 5 6 7 8 9 10 11 12 13 14 It 15881.6 23822.4 1985.2 0 0 0 0 0 0 0 0 0 0 0 Ct’ 8632.89 9962.26 11699.1 13676.66 13676.66 13676.66 13676.66 13676.66 13676.66 13676.66 13676.66 11699.1 9962.26 8632.89
Sv 0 0 0 0 0 0 0 0 0 0 0 0 0 0 W 0 0 0 0 0 0 0 0 0 0 0 0 0 1985.2 Pct 14180 18991.07 7557.747 6331.196 6638.384 6929.022 6186.626 5523.774 4931.941 4403.518 3931.713 3510.458 3134.337 2798.516
