파일 제목: 02.제2장. 기본설계.pdf
 내용: 제2장 기본설계
2 - 13
경제성 분석결과
(단위 : 억원)
연도
비용 편익
총할인
비용
총할인
사업비 유지 편익
관리비 총비용 시간비용절감편익
운행비용
절감편익
교통사고
절감편익
환경비용
절감편익 총편익
2018 0.0 0.0 0.0
2019 63.1 63.1 60.4
2020 63.1 63.1 57.8
2021 63.1 63.1 55.3
2022 63.1 63.1 52.9
2023 558.0 558.0 447.8
2024 1,556.7 1,556.7 1,195.4
2025 1,528.1 1,528.1 1,122.9
2026 1,528.1 1,528.1 1,074.5
2027 1,528.1 1,528.1 1,028.3
2028 1,146.1 1,146.1 738.0
2029 382.0 382.0 235.4
2030 90.6 90.6 413.3 125.0 42.4 24.8 605.5 53.4 357.0
2031 90.6 90.6 421.1 130.1 43.1 25.4 619.7 51.1 349.7
2032 90.6 90.6 429.0 135.2 43.8 26.1 634.1 48.9 342.4
2033 90.6 90.6 437.0 140.4 44.5 26.9 648.7 46.8 335.2
2034 90.6 90.6 445.1 145.7 45.2 27.6 663.6 44.8 328.1
2035 91.1 91.1 453.4 151.0 45.9 28.4 678.7 43.1 321.2
2036 91.1 91.1 461.0 151.8 46.2 28.8 687.8 41.3 311.5
2037 91.1 91.1 468.7 152.6 46.6 29.2 697.0 39.5 302.0
2038 118.5 118.5 476.4 153.4 46.9 29.5 706.2 49.1 292.8
2039 108.8 108.8 484.1 154.1 47.3 29.9 715.4 43.2 283.9
2040 129.4 129.4 491.9 154.9 47.6 30.3 724.7 49.1 275.2
2041 99.8 99.8 487.9 153.8 47.2 29.8 718.8 36.3 261.2
2042 96.0 96.0 483.9 152.7 46.8 29.4 712.8 33.4 247.9
2043 96.0 96.0 480.0 151.6 46.4 28.9 706.9 32.0 235.2
2044 130.4 130.4 476.0 150.5 46.1 28.4 701.0 41.5 223.2
2045 98.8 98.8 472.1 149.4 45.7 28.0 695.1 30.1 211.8
2046 98.8 98.8 472.1 149.4 45.7 28.0 695.1 28.8 202.7
2047 98.8 98.8 472.1 149.4 45.7 28.0 695.1 27.6 193.9
2048 98.8 98.8 472.1 149.4 45.7 28.0 695.1 26.4 185.6
2049 122.1 122.1 472.1 149.4 45.7 28.0 695.1 31.2 177.6
2050 122.0 122.0 472.1 149.4 45.7 28.0 695.1 29.8 170.0
2051 128.0 128.0 472.1 149.4 45.7 28.0 695.1 29.9 162.6
2052 94.6 94.6 472.1 149.4 45.7 28.0 695.1 21.2 155.6
2053 98.4 98.4 472.1 149.4 45.7 28.0 695.1 21.1 148.9
2054 101.6 101.6 472.1 149.4 45.7 28.0 695.1 20.8 142.5
2055 94.6 94.6 472.1 149.4 45.7 28.0 695.1 18.6 136.4
2056 124.4 124.4 472.1 149.4 45.7 28.0 695.1 23.4 130.5
2057 101.0 101.0 472.1 149.4 45.7 28.0 695.1 18.2 124.9
2058 97.1 97.1 472.1 149.4 45.7 28.0 695.1 16.7 119.5
2059 -410.6 112.0 -298.7 472.1 149.4 45.7 28.0 695.1 -49.1 114.4
합계 8,068.8 3,096.2 11,165.0 13,989.8 4,443.6 1,371.0 843.2 20,647.6 7,016.6 6,843.3