You are on page 1of 54

indekiler

GR.....................................................................................................2
PROJE TRAF HESABI VE YOL GEOMETRK STANDARTLARI SEM...........4
SIFIR ZGS ALIMASINA AT HESAPLAMALAR......................................6
GEK ARATIRMASI HESAPLARI.............................................................7
Ksa Geki........................................................................................................................................7
Uzun Geki........................................................................................................................................8

GEC PLAN VE BOYKESTTE KULLANILAN ARAZ KOTLARI (SYAH KOTLAR)


...........................................................................................................10
DEY KURBA HESABI..........................................................................13
YOL ST YAPI HESABI...........................................................................15
EKONOMK KARILATIRMAYA ESAS OLAN MALYET ANALZI..................17
UZUN GEK N YATIRIM VE LETME-BAKIM MALYETLER...........................................................17
YATIRIM MALYETLER:.....................................................................................................................17
LETME MALYETLER.....................................................................................................................18
KISA GEK N YATIRIM VE LETME-BAKIM MALYETLER.............................................................19
YATIRIM MALYETLER:.....................................................................................................................19
LETME MALYETLER.....................................................................................................................20
Ekonomik Karlatrma lt : ..........................................................................................21

YAKLAIK KBAJ TABLOLARI VE AKTLASYON TABLOLARI......................22


KESIN EKSEN HESABI............................................................................33
GE ERS HESABI............................................................................34
DEVER HESABI.....................................................................................38
ENKEST ALANLARININ HESABI..............................................................39
KESN YOL MALYETNN HESAPLANMASI...............................................43
YATIRIM MALYETLER:.....................................................................................................................43
LETME MALYETLER.....................................................................................................................44

KESN YOLUN YAKLAIK KBAJ TABLOLARI VE AKTLASYON TABLOLARI..44


1

GR
Karayolu Tasarm dersi erevesinde bir karayolu gekisinin tasarm yaplmtr. 1/5000
lcekli paftada belirtilen balang ve biti noktalar arasnda yol yaplmas planlanmtr.
Yolun hizmet mr 20 yldr. Trafie alaca yl yolda n geecek trafik miktar 650.000
tat/yl olarak tahmin edilmektedir. Trafik art yzdesi grenci parametresine gre %5 ,
ar tat yzdesi %40tr.

Proje kapsamnda iki geki hazrlanmtr.lk geki sfr izgisine yakn olup proje
standardlarna uygun deildir. Sfr izgine mmkn oldugu kadar yaklalmak istendigi iin
standartlardan uzaklaslmak zorunda kalnmtr. Bu durum yolun kesikli, kurbalarn fazla ve
aplarnn minimum yaraptan kk olmasna sebep olmutur. Ayrca yol uzunluu da
ikinci gekiye gre daha uzundur . Bu sebeple bu gekiden bundan sonra "uzun geki
"denilecektir. Yolun uzun olmas, kurbalarn fazla olmas,kurba yarcaplarnn minimum
yarcaptan kk olmas iletme maliyetlerini artrmaktadr. Ancak yolun sfr izgisine yakn
olmas nedeniyle toprak ii maliyeti azalmaktadr.

kinci geki ise proje standartlarna uygun ,kurba yaraplar minimum kurba yarapndan
byk olan, yolun ksa olmas nedeniyle ksa geki olarak anlacak olan gekidir.Bu
gekide durumlar uzun gekidekinin tam zttdr. letme maliyetleri dk, ancak toprak ii
maliyetleri olduka fazladr.

Maliyet hesaplar 5 kalemde yaplmtr.


1. Kamulatrma Maliyeti
2. Toprak i Maliyeti
3. styap Maliyetleri
4. Grnmeyen naat Giderleri
5. Proje Etd Maliyetleri
Kamulatrma maliyetleri yol standartlarnda belirtilen kamulatrma geniliini oluturan
arazini yol boyunca alnmas sebebiyle oluan maliyettir. Yolun uzunluuyla orantl olduu
iin ksa gekide az ,uzun gekide fazladr. Toprak i maliyeti yarma ve dolgu ilerini
kapsamaktadr. Gekinin sfr izgisine yani toprak iinin sfr olduu izgiye uzaklyla
artmakta ve azalmaktadr. Esnek styap maliyetleri ,st kaplama temel ve alt temel
maliyetlerini kapsamaktadr. Grnmeyen maliyetler yol inaat esnasnda meydana
gelebilecek fazla maliyetler iin toprak ii, ve st yap maliyetlerinin 5te biri olarak
hesaplanan maliyettir.
Yatrm maliyetleri hesabndan sonra iletmeve bakm maliyetleri hesaplarak ,yolun
hizmete alaca yla aktle edilerek birbirleriylerle karlatrma yaplmtr. Gekilerin
iletme-maliyet oranlar yaklak maliyet analize gre hesaplanarak kk iletme-maliyet
oran dk bulunan ksa gekinin tasarmna devam edilmitir.
2

Ksa gekide bulunan kurbalardan ikisine gei erili ,rampa boylu dever uygulamas
yaplmtr. Gei erisi olarak klotoid kullanlmtr.Kurbann giri blmnde rampa boyu
mesafesi olmad iin girite rampa boyu uygulanmamtr.Dever detaylar giri ve k
iin ayr ayr izilmi zel noktalarn (K, M vs.) deerleri ve dever miktarlar hesaplanmtr.
Yolun belli bal 14 adet enkesiti izilmitir. En byk yarma ve dolgu, en kk yarma ve
dolgu,K21,TS2,SC2 ,CS2,ST2 ,K22 , DB, DM1, DM2 ve DS enkesitleri izilmi, izilen
enkesitlere bakldnda kamulatrma geniliinin dna klmad grlmektedir.
Dolaysyla istinat duvar yapmna gerek duyulmamtr. Enkesit alanlar Cross metoduna
gre hesaplanarak , hacimler tablosuna ilenmitir. Dier enkesitlerin alan yaklak metoda
gre yaplarak kesin geki iin hacimler tablosu ve Brckner analizi yaplmtr. Yeni
hesaplanan kesin toprak ii hesabna gre kesin maliyet , iletme ve bakm hesaplar
yaplmtr.

PROJE TRAF HESABI VE YOL


GEOMETRK STANDARTLARI SEM
T0=650000tatyl

N=20 yl
r=%a-5=%10-5=%5
AT=%b10=%4*10=%40

HT=%100 - %40=%60
1 HT=1bo , 1 AT=2bo

Proje Trafii

Tn=T01+rn
T20=T0(%HT1+%AT 2)1+0,0520
T20=650000 (0,61+0,4 2)1+0,0520
T20=2414501 bo/yl
T20=241450136516=1103bosaat bosaat deerine uyan standart 1.snf yol standartdr.

Yol Standartlarnn Seimi


Yol standartlarnn belirlenmesi iin boyun blgelerinde 10 adet nokta seerek,tesviye
erileri arasndaki dik mesafeyi, gerek uzunlua blerek ortalama eim buldum.

s=h/L
NoktaNo
1
2
3
4
5
6
7
8
9
10

Uzaklk(cm)
0,5
0,8
0,7
0,4
0,6
0,6
0,6
0,5
0,6
0,3

Gerekuzaklk(m)
25
40
35
20
30
30
30
25
30
15

KotFark(m)
5
5
5
5
5
5
5
5
5
5

Eim
0,20
0,13
0,14
0,25
0,17
0,17
0,17
0,20
0,17
0,33

OrtalamaEim

0,19

Bulunan ortalama eim deerim %19,2 kt. Eim deerim; 25<s<12,5 deeri arasnda kald
iin yol tipi DALGALI olarak seildi.
4

1. Snf dalgal yol standard seilir.


Proje Hz (km/sa)

80

Min. Yatay Kurba Yarap(m)

355

Min. Tepe Dey Kurba Yarap(m)

15.000

Min Dere Dey Kurba Yarap (m)

5.000

Max. Eim (%)

Max. Dever (%)

at Eimi (%)

erit Genilii (m)

3,50

Banket Genilii (m)

2,50

Platform Genilii (m)

12,00

Kpr Genilii (m)

8,50

(Proje Yk : H20 S 16)


Kamulatrma Genilii (m)

60

SIFIR ZGS ALIMASINA AT


HESAPLAMALAR
5

LAC=1775,9 m
h=50 m
50
s=
=0,04085=%2,815 m
1775,9
5
ls=
=177,62 m
0,02815
177,62
lp=
=35,52 mm
5
Sfr izgisi C noktasna kadar gitmedi.Aradaki fark =78,93 m. Bu fark her gei erisi iin datlacak.
lp' =38,46 mm
Bu uzunlukta da sfr izgisi C noktasna ulamad.

Sonu olarak lp'' =40,6 mm seildi.

GEK ARATIRMASI HESAPLARI


Ksa Geki

Sfr izgisinden uzak ,dolaysyla toprak ii fazla buna ,karlk yol uzunluu ksa
oldugundan dolay bakm maliyetleri az, proje standartlarna uygun olmas nedeniyle
iletme maliyetleri az olay geki. Bu gekide adet kurba bulunmaktadr.
1. Kurba Elemanlar

R1 = 500m
1 = 350
2 * * R1 *
2* *500 *35
=
D1 = 305, 43 m
360
360

35
t1 = R1 * tg 1 = 500* tg
= 157, 65 m
2
2

b1 = R1 *
1 = 500*
1 = 24, 26 m

35
cos

cos

D1 =

2. Kurba Elemanlar

R2 = 400m
2 = 34,840
2* * R2 *
2* * 400*34,84
=
D 2 = 185,14 m
360
360

34,84
t2 = R2 * tg 2 = 400* tg
= 125, 51m
2
2

1
b2 = R2 *
1 = 500 *
1 = 19, 23m

34,84
cos

cos

D2 =

3. Kurba Elemanlar
7

R3 = 400m
3 = 40,340
2* * R3 * 3 2 * * 400 * 40,34
=
D3 = 281, 63 m
360
360

40,34
t3 = R3 * tg 3 = 400* tg
= 146, 93m
2
2

1
b3 = R3 *
1 = 400*
1 = 26,13m

40, 34
cos

cos

D3 =

Uzun Geki

Sfr izgisine yakn olan gekidir. Toprak ii maliyetleri az, yol uzunluu nedeniyle bakm ve
kamulatrma maliyetleri yksektir. Yol standartlar, proje standartlarna uygun olmad iin
iletme maliyetleri yksektir. Bu gekide 5 adet kurba vardr.
1. Kurba Elemanlar

R1 = 200 m
1 = 49, 540
2* * R1 *
2 * * 200 * 49, 54
=
D 1 =172,93 m
360
360

49,54
t1 = R1 * tg 1 = 200 * tg
= 92, 29 m
2
2

1
b1 = R1 *
1 = 200*
1 = 20, 27 m

49,54
cos

cos

D1 =

2. Kurba Elemanlar

R2 = 400m
2 = 15, 220
2 * * R2 *
2 * * 400 *15, 22
=
D 2 = 106, 26 m
360
360

15, 22
t2 = R2 * tg 2 = 400 * tg
= 53, 44m
2
2

1
b2 = R2 *
1 = 400 *
1 = 3, 55m

15, 22
cos

cos

D2 =

3. Kurba Elemanlar

R3 = 125m
3 = 55, 680
2* * R3 * 3 2 * *125*55, 68
=
D3 = 121, 47 m
360
360

55, 68
t3 = R3 * tg 3 = 125* tg
= 66, 02m
2
2

1
b3 = R3 *
1 = 125*
1 = 16, 36m

55, 68
cos

cos

D3 =

4. Kurba Elemanlar

R4 = 175m
4 = 38,110
2* * R4 * 4 2 * *175*38,11
=
D 4 = 116, 4 m
360
360

38,11
t4 = R4 * tg 4 = 175* tg
= 60, 45m
2
2

1
b4 = R4 *
1 = 175*
1 = 10,14 m

38,11
cos

cos

D4 =

5. Kurba Elemanlar

R5 = 240 m
5 = 26, 240
2* * R5 * 2 2* * 240* 26, 24
=
D5 =109,91m
360
360

26, 24
t5 = R5 * tg 5 = 240* tg
= 55, 94m
2
2

1
b5 = R5 *
1 = 240*
1 = 6, 43m

26, 24
cos

cos

D5 =

GEC PLAN VE BOYKESTTE


KULLANILAN ARAZ KOTLARI (UZUN
GEK)
ENK. NO ENK. KM

10

ARA

SYAH

KIRMIZI

UZ.

KOT

KOT

ENK. NO ENK. KM

ARA

SYAH

KIRMIZI

UZ.

KOT

KOT

0,00

0,00

700,00

700,00

14

1050,00

50,00

669,73

671,40

50,00

50,00

695,67

698,66

H11

1100,00

50,00

672,38

670,56

60,55

10,55

695,00

698,38

T03

1110,27

10,27

672,17

670,29

TO1

76,25

15,70

694,67

697,96

15

1140,27

30,00

672,03

669,49

H1

100,00

23,75

693,64

697,32

16

1159,36

19,09

670,00

668,97

130,00

30,00

692,85

696,51

B3

1171,01

11,65

668,68

668,66

B1

160,97

30,97

692,09

695,69

H12

1200,00

28,99

665,53

667,89

H2

200,00

39,03

692,03

694,64

TF3

1231,75

31,75

662,78

667,04

230,00

30,00

691,89

693,84

17

1281,75

50,00

660,35

665,70

TF1

245,68

15,68

691,90

693,42

TO4

1291,07

9,32

660,51

665,45

H3

300,00

54,32

691,89

691,63

H13

1300,00

8,93

660,25

665,21

350,00

50,00

692,34

690,63

18

1330,00

30,00

661,10

664,40

H4

400,00

50,00

691,96

689,23

B4

1349,26

19,26

661,93

663,89

454,90

54,90

690,00

687,82

19

1379,19

29,93

663,42

663,08

H5

500,00

45,10

686,77

686,61

H14

1400,00

20,81

664,72

662,53

534,40

34,40

685,00

685,69

TF4

1407,46

7,46

665,03

662,33

584,40

50,00

681,75

684,35

20

1457,46

50,00

667,06

660,99

H6

600,00

15,60

681,51

683,93

H15

1500,00

42,54

666,80

659,85

650,00

50,00

683,29

682,59

21

1516,76

16,76

665,00

659,40

H7

700,00

50,00

683,35

681,25

22

1566,76

50,00

661,09

658,06

10

750,00

50,00

684,20

679,91

23

1578,01

11,25

660,00

657,76

11

H8

800,00

15,05

682,64

678,57

H16

1600,00

21,99

656,60

657,17

11

836,92

36,92

680,00

677,58

TO5

1653,91

53,91

650,00

655,73

TO2

863,39

26,47

667,53

676,87

24

1683,91

30,00

649,45

654,92

H9

900,00

36,61

674,41

675,89

B5

1699,71

15,80

649,26

654,50

B2

916,51

16,51

672,89

675,48

25

1729,71

30,00

647,13

653,70

12

946,51

30,00

670,71

674,68

TF5

1745,50

15,79

646,94

653,28

13

956,45

9,94

670,00

674,41

H18

1800,00

49,67

647,30

652,17

TF2

969,64

13,19

669,53

674,06

26

1850,00

50,00

649,18

651,67

H10

1000,00

30,36

668,68

673,24

1867,83

17,83

650,00

651,61

GEC PLAN VE BOYKESTTE


KULLANILAN ARAZ KOTLARI (KISA
GEK)
ARA
ENK. NO

12

SYAH

KIRMIZI

ENK. KM

ENK. NO
UZ.

KOT

KOT

ARA

SYAH

KIRMIZI

UZ.

KOT

KOT

ENK. KM

0,00

0,00

700,00

700,00

T02

1006,06

26,78

667,75

672,69

30,44

30,44

695,00

699,17

17

1047,37

41,31

670,00

671,57

80,44

50,00

690,87

697,80

18

1077,37

30,00

673,09

670,76

H1

100,00

19,56

689,18

697,27

H11

1100,00

22,63

673,15

670,14

150,00

50,00

687,76

695,91

B2

1127,68

27,68

672,25

669,39

H2

200,00

50,00

685,50

694,56

19

1147,07

19,39

670,00

669,00

250,00

50,00

686,80

693,20

20

1172,07

25,00

666,96

668,19

H3

300,00

50,00

690,45

691,84

H12

1200,00

27,93

664,03

667,43

350,00

50,00

693,92

690,49

21

1230,00

30,00

661,81

666,62

TO1

363,35

13,35

694,56

690,13

TF2

1249,29

19,29

660,17

666,09

374,20

10,85

695,00

689,83

H13

1300,00

50,71

658,72

664,72

H4

400,00

25,80

695,78

689,13

22

1354,93

54,93

660,00

663,23

430,00

30,00

694,88

688,32

TO3

1380,25

25,32

662,64

662,54

460,00

30,00

693,51

687,50

H14

1400,00

19,75

664,23

662,01

H5

500,00

40,00

691,66

686,42

23

1430,00

30,00

667,35

661,19

B1

516,08

16,08

691,14

685,98

24

1460,00

30,00

669,27

660,38

542,72

26,64

690,00

685,26

H15

1500,00

40,00

666,67

659,29

10

572,72

30,00

689,15

684,44

B3

1521,07

21,07

664,92

658,72

H6

600,00

27,28

688,66

683,71

25

1551,07

30,00

662,32

657,91

11

630,00

30,00

688,67

682,89

26

1573,81

22,74

660,00

657,29

TF1

678,80

48,80

688,41

681,84

H16

1600,00

26,19

656,42

656,58

H7

700,00

15,05

688,44

680,99

27

1624,48

24,48

650,00

655,92

12

750,00

50,00

687,23

679,64

TF3

1661,89

37,41

645,57

654,91

H8

800,00

50,00

684,31

678,28

H17

1700,00

38,11

641,04

653,87

13

843,03

43,03

680,00

677,11

28

1750,00

24,76

641,22

652,68

14

882,40

39,37

675,00

676,05

29

1783,80

33,80

645,00

652,08

H9

900,00

17,60

673,01

675,57

H18

1800,00

16,20

646,79

651,77

15

929,28

29,28

670,00

674,78

1842,74

42,74

650,00

651,65

16

979,28

50,00

667,77

673,42

DEY KURBA HESAPLARI


Uzun Geki

50
= 0, 027
1867,83
g 2 = 0, 02
g1 =

G = 0, 027 0, 02 = 0, 047
L = G * R = 0, 047 *5000 = 235m
L 235
=
= 117,5m
2
2
L * G 235*0, 047
e=
=
= 1,38m
8
8
Pkm = 1867,83m

t=

Pkot = 650m
Km Hesab;
T1 = Pkm t = 1867,83 117,5 = 1750,33m
T2 = Pkm + t = 1867,83 + 117,5 = 1985,33m
B = Pkm = 1867,83m
Kot Hesab;
T1 = Pkot + g1 * t = 650 + 0, 027 *117,5 = 653,17 m
T2 = Pkot g 2 * t = 650 + 0, 02*117,5 = 652,35m
B = Pkot e = 650 + 1,38 = 651,38m

13

NoktaNo
T1
H18
26
C
T2

Km
1750,33
1800
1850
1867,83
1985,33

x
0
49,67
99,67
117,5
235

r=g1*x
0,00
-1,34
-2,69
-3,17
-6,35

T1-r
653,17
651,83
650,48
650,00
646,83

y=K*x
0,00
0,25
0,99
1,38
5,52

T1-r+y
653,170
652,076
651,472
651,378
652,348

Ksa Geki

50
= 0, 027
1842, 74
g 2 = 0, 02
g1 =

G = 0, 027 0, 02 = 0, 047
L = G * R = 0, 047 *5000 = 235m
L 235
=
= 117,5m
2
2
L * G 235*0, 047
e=
=
= 1,38m
8
8
Pkm = 1842, 74m

t=

Pkot = 650m
Km Hesab;
T1 = Pkm t = 1842, 74 117,5 = 1725, 24 m
T2 = Pkm + t = 1842, 74 + 117,5 = 1960, 24 m
B = Pkm = 1842, 74m
Kot Hesab;
T1 = Pkot + g1 * t = 650 + 0, 027 *117,5 = 653,17 m
T2 = Pkot g 2 * t = 650 + 0, 02*117,5 = 652,35m
B = Pkot e = 650 + 1,38 = 651,38m
NoktaNo
T1
29
H18
C
T2

14

Km
1725,24
1783,8
1800
1842,74
1960,24

x
0
58,56
74,76
117,5
235

r=g1*x
0,00
-1,58
-2,02
-3,17
-6,35

T1-r
653,17
651,59
651,15
650,00
646,83

y=K*x
0,00
0,34
0,56
1,38
5,52

T1-r+y
653,170
651,932
651,710
651,378
652,348

ESNEK ST YAPI HESABI


LogW8, 2

SYI
Log

4,2 1,5

= Z r .S o + 9,36.Log ( SN + 1) 0,20 +
+ 2,32.Log ( M r ) 8,07
1094
0,40 +
( SN + 1) 5,19

Wo = ( AT .TEF AT + HT .TEFHT ).D y .D [ESDY/YIL]

WO = ( 650000 x0, 04 x2,5 +650000 x0, 06 x0, 0006) x0,5


WO = 325117 [ESDY/YIL]
(1 + r ) n 1
[ETDY/n]
W8, 2 = WO .

W8,2

( 1 + 0, 05 ) 20 1
= 325117,0 x

0,
05

W8,2 = 10750304 [ETDY/n]

SYI = PO Pt
SYI = 4 2,5 = 1,5
Temel Tabakas

LogW8, 2

SYI
Log

4,2 1,5

= Z r .S o + 9,36.Log ( SN t + 1) 0,20 +
+ 2,32.Log ( M r ,t ) 8,07
1094
0,40 +
( SN t + 1) 5,19

1,5
Log

4, 2 1,5 + 2,32.Log 50000 8, 07


Log ( 10750304 ) = ( 1, 645 ) .0,35 + 9,36.Log ( SNt + 1) 0, 20 +
(
)
1094
0, 40 +
5,19
( SNt + 1)

15

SN t = 2, 51 inch = 6,38 cm
Alt Temel Tabakas

LogW8, 2

SYI
Log

4,2 1,5

= Z r .S o + 9,36.Log ( SN at + 1) 0,20 +
+ 2,32.Log ( M r ,at ) 8,07
1094
0,40 +
( SN at + 1) 5,19

1,5
Log

4, 2 1,5 + 2,32.Log 30000 8, 07


Log ( 10750304 ) = ( 1, 645 ) .0,35 + 9,36.Log ( SNt + 1) 0, 20 +
(
)
1094
0, 40 +
5,19
( SNt + 1)

SN at = 3, 08 inch = 7,82 cm
Taban Zemini

LogW8, 2

SYI
Log

4,2 1,5

= Z r .S o + 9,36.Log ( SNtz + 1) 0,20 +


+ 2,32.Log ( M r ,tz ) 8,07
1094
0,40 +
( SNtz + 1) 5,19

1, 5
Log

4, 2 1,5 + 2, 32.Log 3000 8, 07


Log ( 10750304 ) = ( 1, 645) .0,35 + 9,36.Log ( SNt + 1) 0, 20 +
(
)
1094
0, 40 +
5,19
( SNt + 1)

SN tz = 6,95 inch = 17,65 cm


Kalnlklar

SNt = Dk .ak
6,38 = Dk x0, 42
Dk = 15,19 cm

Dk 16 cm
16

SN at = Dk .a k + Dt .at .mt
7,82 = 16 x0, 42 + Dt x0, 22 x1,1
Dt = 4,55 cm
Dt = 15 cm
SN tz = Dk .a k + Dt .at .mt + Dat .a at .mat
17,65 = 16x0,42 + 15x 0, 22 x1,1 + Dat x 0,11x1,1
Dat = 60,33 cm
Dat = 65 cm

EKONOMK KARILATIRMAYA ESAS


OLAN MALYET ANALZi
UZUN GEK N YATIRIM VE LETME-BAKIM MALYETLER

YATIRIM MALYETLER:

i. Kamulatrma Maliyeti
Mkamu=1867,83*60*70=7.844.886 TL
ii. Toprak i Maliyetleri
Vy=41.262,38 m3
Vd=68.558,25 m3
Mtoprak = Myarma + Mdolgu
Mtoprak = 41.262.38*7 + 68.558,25*6,3 = 720.753,635 TL
17

iii.Esnek styap Maliyeti


Kaplama Maliyeti:

kaplama

=1867,83*2*3,5*0,16*110= 230.116,656 TL

Temel Maliyeti :

temel

=1867,83*(12*0,15+2*2,5*0,16)*32,5=157.831,635 TL

Alt Temel Maliyeti :

alttemel

=1867,83*12*0,65*19,4=282.640,036 TL

Mstyap = 670.588,327 TL

iv. Grnmeyen naat Giderleri


Mgrnmeyen=0,2*(720.753,635 + 670.588,327)=278.268,392 TL
v. Etd-Proje-Plan Maliyetleri
Metd-proje=0,4*(720.753,635 + 670.588,327)=556.536,785 TL
My =7.844.886 + 720.753,635 + 670.588,327 + 278.268,392 + 556.536,785 TL
My = 10.071.033,14 TL

YILLARA GRE TAHSS


K1yl=556.536,785 + 7.844.886 + 0,5*(720.753,635 + 670.588,327 + 278.268,392)
K1yl= 9236227,962 TL
K2yl=0,5*(720.753,635 + 670.588,327 + 278.268,392) = 834.835,127 YTL
My(gncel) = K1yl + K2yl = 10.856.112,52

BAKIM MALYETLER

M b = 1,86783*6700 = 12.514, 46 TL

LETME MALYETLER

18

Yatay Kurbadan Dolay Yolun Uzamas


172,93 52, 05
2
2
LYK

) *(80 52, 05) = 358,87 m


ek ,1 = 0, 077 *(80 52, 05 ) + (
52, 05
80
106, 26 73, 6
2
2
LYK

) *(80 73, 6) = 79, 046 m


ek ,2 = 0, 077 *(80 73, 6 ) + (
73, 6
80
121, 47 41,15
2
2
LYK

) * (80 41,15) = 457,11 m


ek ,3 = 0, 077 *(80 41,15 ) + (
41,15
80
116, 4 48, 68
2
2
LYK

) * (80 48, 68) = 366,16 m


ek ,4 = 0, 077 *(80 48, 68 ) + (
48, 68
80
109, 91 57, 01
2
2
LYK

) * (80 57, 01) = 270, 48 m


ek ,5 = 0, 077 * (80 57, 01 ) + (
57, 01
80

Boyuna Eimden Dolay Yolun Uzamas


LBE
ed , HT = 1750,33*1, 04 = 1820,34 m
LBE
ed , AT = 1750, 33*1,5+ = 2625,5 m
(1820,34 + 358,87 + 79, 05 + 457,11 + 366,16 + 270, 48)
= 3, 352km
1000
(2625,5 + 358,87 + 79, 05 + 457,11 + 366,16 + 270, 48)
=
= 4,157km
1000

Led ,HT =
Led , AT

M i , AT = 260000* 4,157 *1, 75 = 1.891.435 TL


M i , HT = 390000*3,12*1, 06 = 1.289.808 TL

= 3.181.243 TL

KISA GEK N YATIRIM VE LETME-BAKIM MALYETLER

YATIRIM MALYETLER:

i. Kamulatrma Maliyeti
Mkamu=1842,74*60*70=7.739.508 TL
19

ii. Toprak i Maliyetleri


Vy=120.243,08 m3
Vd=123.842,33 m3
Mtoprak = Myarma + Mdolgu
Mtoprak = 120.243,08*7 + 123.842,33*6,3
Mtoprak = 1.621.908,239 TL

iii.Esnek styap Maliyeti


Kaplama Maliyeti:

kaplama

=1842,74*2*3,5*0,16*110= 227.025,568 TL

Temel Maliyeti :

temel

=1842,74*(12*0,15+2*2,5*0,16)*32,5= 155.711,53 TL

Alt Temel Maliyeti :

alttemel

=1842,74*12*0,65*19,4= 278.843,417 TL

Mstyap = 661.580,515 TL
iv. Grnmeyen naat Giderleri
Mgrnmeyen=0,2*(661.580,515 +1.621.908,239)= 456.697,751 TL
v. Etd-Proje-Plan Maliyetleri
Metd-proje=0,4*(661.580,515 +1.621.908,239)= 913.395,502 TL

My = 7.739.508 + 1.621.908,239 + 661.580,515 + 456.697,751 + 913.395,502


My = 11.393.090,01 TL

YILLARA GRE TAHSS


K1yl=913.395,502 + 773.950,8+0,5*(1.621.908,239 + 661.580,515 + 456.697,751)
K1yl=10.022.996,75 TL
K2yl=0,5*(1.621.908,239 + 661.580,515 + 456.697,751) = 1.370.093,252 TL

20

BAKIM MALYETLER

M b = 1,842, 74*6700 = 12.346,36 TL

LETME MALYETLER

Yatay Kurbadan Dolay Yolun Uzamas


Ri>Rmin olduu iin yatay kurbadan dolay hz kst uygulanmamtr ve yol uzamas yoktur.

Boyuna Eimden Dolay Yol Boyunun Uzamas


LBE
ed , AT = 1730,16*1,50 = 2595, 24m
LBE
ed , HT = 1730,16*1, 04 = 1799,37m

(2595, 24)
= 2,595 km
1000
(1799,37)
=
= 1, 799 km
1000

Led , HT =
Led , AT

M i , AT = 260000*1, 799*1, 75 = 818.545 TL


M i , HT = 390000* 2,595*1, 06 = 1.072.773 TL

= 1.891.318 TL

letme Mal./(Yatrm Mal.+letme Mal.) oran daha dk


olduu iin
KISA GEK (Proje Standartlarna uygun) seilir.

21

YAKLAIK KBAJ TABLOLARI VE


AKTLASYON TABLOLARI

22

letme Dnemi indeki letme Maliyetlerinin letmeye Al Ylna Gncellenmesi Tablosu ( Ksa Geki )

Analiz
Dnemi

i.Y
l

Trafik
Egim ve Kurba Edeger
Yllk letme Giderleri
projeksiyonu
Uzunluklar

Gncel letme
Giderleri Toplam

Gncel Bakm
Giderleri

Gncel Bakm
Gideri Toplam

Ar
Tat

Hafif
tat

AT

HT

Ar
Tat

ni

TAT

THT

Led,AT

Led,HT

Mi,AT

Mi,Ht

Mi

Mi,gncel

Mi,gncel

Mb,gncel

Mb,gncel

1.1

1.
2

2.1

2.2

3.1

3.2

10

2011

273.00 409.50
0
0

2,60

1,80

1.657.3 296.31 1.953.6


83
4
97

1.800.643

1.800.643

11.379,132

11.379,132

2012

286.65 429.97
0
5

2,60

1,80

1.740.2 311.13 2.051.3


52
0
82

1.742.557

3.543.200

10.487,679

21.866,811

2013

300.98 451.47
3
4

2,60

1,80

1.827.2 326.68 2.153.9


65
6
51

1.686.346

5.229.546

9.666,064

31.532,875

2014

316.03 474.04
2
7

2,60

1,80

1.918.6 343.02 2.261.6


28
1
49

1.631.948

6.861.493

8.908,814

40.441,689

2015

331.83 497.75
3
0

2,60

1,80

2.014.5 360.17 2.374.7


59
2
31

1.579.304

8.440.797

8.210,889

48.652,578

2016

348.42 522.63
5
7

2,60

1,80

2.115.2 378.18 2.493.4


87
0
68

1.528.359

9.969.156

7.567,640

56.220,217

2017

365.84 548.76
6
9

2,60

1,80

2.221.0 397.08 2.618.1


52
9
41

1.479.057

11.448.213

6.974,783

63.195,000

2018

384.13 576.20
8
8

2,60

1,80

2.332.1 416.94 2.749.0


04
4
48

1.431.345

12.879.558

6.428,371

69.623,372

2019

403.34 605.01
5
8

2,60

1,80

2.448.7 437.79 2.886.5


10
1
01

1.385.173

14.264.731

5.924,766

75.548,138

23

Hafif
Toplam
tat

Gncel letme
Giderleri

2020

10

423.51 635.26
3
9

2,60

1,80

2.571.1 459.68 3.030.8


45
1
26

1.340.490

15.605.221

5.460,614

81.008,752

2021

11

444.68 667.03
8
2

2,60

1,80

2.699.7 482.66 3.182.3


02
5
67

1.297.248

16.902.470

5.032,824

86.041,576

2022

12

466.92 700.38
3
4

2,60

1,80

2.834.6 506.79 3.341.4


87
8
85

1.255.402

18.157.871

4.638,547

90.680,124

2023

13

490.26 735.40
9
3

2,60

1,80

2.976.4 532.13 3.508.5


22
8
59

1.214.905

19.372.776

4.275,159

94.955,283

2024

14

514.78 772.17
2
3

2,60

1,80

3.125.2 558.74 3.683.9


43
5
87

1.175.714

20.548.490

3.940,239

98.895,521

2025

15

540.52 810.78
1
2

2,60

1,80

3.281.5 586.68 3.868.1


05
2
87

1.137.788

21.686.278

3.631,556

102.527,078

2026

16

567.54 851.32
7
1

2,60

1,80

3.445.5 616.01 4.061.5


80
6
96

1.101.085

22.787.364

3.347,057

105.874,134

2027

17

595.92 893.88
5
7

2,60

1,80

3.617.8 646.81 4.264.6


59
7
76

1.065.566

23.852.930

3.084,845

108.958,979

2028

18

625.72 938.58
1
2

2,60

1,80

3.798.7 679.15 4.477.9


52
8
10

1.031.193

24.884.123

2.843,175

111.802,154

2029

19

657.00 985.51
7
1

2,60

1,80

3.988.6 713.11 4.701.8


90
5
05

997.929

25.882.052

2.620,438

114.422,592

2030

20

689.85 1.034.7
7
86

2,60

1,80

4.188.1 748.77 4.936.8


24
1
96

965.738

26.847.790

2.415,150

116.838

Mi,gncel

24

Mb,gncel

r = 0,05

T2010,AT
260000
=

AT/yl

% AT = 0,40

T2010,HT
390000
=

HT/yl

MbHT = 0,402

YTL/t-km

MbAT = 2,335

YTL/t-km

Mbbakm
6700,0
=

YTL/km

T2010 = 650000 t/yl


iskonto oran = 0,085
LAC =

25

1,8427
km
4

letme Dnemi indeki letme Maliyetlerinin letmeye Al Ylna Gncellenmesi Tablosu ( Uzun Geki )
Trafik
projeksiyonu

Analiz
Dnemi

26

i.Y Ar
l Tat

Egim ve Kurba Edeger


Uzunluklar
Yllk letme Giderleri

Hafif
tat

AT

HT

Ar
Tat

Hafif
tat

Toplam

Gncel letme
Giderleri

Gncel letme
Giderleri Toplam

Gncel Bakm Gncel Bakm Gideri


Giderleri
Toplam

ni

TAT

THT

Led,AT

Led,HT

Mi,AT

Mi,Ht

Mi

Mi,gncel

Mi,gncel

Mb,gncel

Mb,gncel

1.1

1.
2

2.1

2.2

3.1

3.2

10

2011

273.00 409.50
0
0

4,16

3,35

2.651.8 551.47 3.203.2


13
4
86

2.952.338

2.952.338

11.534,065

11.534,065

2012

286.65 429.97
0
5

4,16

3,35

2.784.4 579.04 3.363.4


03
7
51

2.857.101

5.809.439

10.630,475

22.164,540

2013

300.98 451.47
3
4

4,16

3,35

2.923.6 608.00 3.531.6


24
0
23

2.764.936

8.574.375

9.797,673

31.962,213

2014

316.03 474.04
4
2
7

3,35

3.069.8 638.40 3.708.2


05
0
04

2.675.745

11.250.120

9.030,113

40.992,327

2015

331.83 497.75
5
3
0

4,16

3,35

3.223.2 670.32 3.893.6


95
0
15

2.589.431

13.839.551

8.322,685

49.315,012

2016

348.42 522.63
5
7

4,16

3,35

3.384.4 703.83 4.088.2


60
6
95

2.505.901

16.345.452

7.670,677

56.985,689

2017

365.84 548.76
6
9

4,16

3,35

3.553.6 739.02 4.292.7


83
7
10

2.425.065

18.770.517

7.069,749

64.055,438

2018

384.13 576.20
8
8

4,16

3,35

3.731.3 775.97 4.507.3


67
9
46

2.346.837

21.117.354

6.515,897

70.571,335

2019

403.34 605.01
9
5
8

3,35

3.917.9 814.77 4.732.7


35
8
13

2.271.133

23.388.487

6.005,435

76.576,771

4,16

4,16

2020

423.51 635.26
10
3
9

2021

444.68 667.03
11
8
2

4,16

3,35

4.319.5 898.29 5.217.8


24
2
16

2022

12

466.92 700.38
3
4

4,16

3,35

4.535.5 943.20 5.478.7


00
7
07

2.058.359

29.771.688

4.701,704

91.914,787

2023

13

490.26 735.40
9
3

4,16

3,35

4.762.2 990.36 5.752.6


75
7
42

1.991.961

31.763.649

4.333,368

96.248,155

2024

14

514.78 772.17
2
3

4,16

3,35

5.000.3 1.039.8 6.040.2


89
86
74

1.927.704

33.691.352

3.993,887

100.242,043

2025

540.52 810.78
15
1
2

3,35

5.250.4 1.091.8 6.342.2


08
80
88

1.865.520

35.556.872

3.681,002

103.923,045

2026

567.54 851.32
16
7
1

4,16

3,35

5.512.9 1.146.4 6.659.4


28
74
02

1.805.342

37.362.214

3.392,629

107.315,674

2027

17

595.92 893.88
5
7

4,16

3,35

5.788.5 1.203.7 6.992.3


75
98
73

1.747.105

39.109.319

3.126,847

110.442,520

2028

18

625.72 938.58
1
2

4,16

3,35

6.078.0 1.263.9 7.341.9


04
88
91

1.690.747

40.800.066

2.881,886

113.324,407

2029

19

657.00 985.51
7
1

4,16

3,35

6.381.9 1.327.1 7.709.0


04
87
91

1.636.207

42.436.273

2.656,117

115.980,523

2030

20

689.85 1.034.7
7
86

4,16

3,35

6.700.9 1.393.5 8.094.5


99
46
45

1.583.426

44.019.698

2.448,034

118.428,557

4,16

4,16

3,35

4.113.8 855.51 4.969.3


32
7
49

2.197.870

25.586.357

5.534,964

82.111,734

2.126.971

27.713.328

5.101,349

87.213,083

Mi,gncel

r = 0,05

27

T2010,AT
260000
=

AT/yl

Mb,gncel

% AT = 0,40
T2010 = 650000 t/yl
iskonto oran = 0,085
LAC =

28

1,8678
km
3

T2010,HT
390000
=

HT/yl

MbHT = 0,402

YTL/t-km

MbAT = 2,335

YTL/t-km

Mbbakm
6700,0
=

YTL/km

UZUN GEK HACMLER TABLOSU -1ENK. NO

ENK. KM

ALANLAR

ORT. ALANLAR

HACMLER

1 + k

ARA

SYAH

KIRMIZI

YARMA

DOLGU

UZ.

KOT

KOT

YKS.

YKS.

YARMA

DOLGU

YARMA

DOLGU

YARMA

DOLGU

10

11

12

13

14

0,00

0,00

0,00

0,00

0,00

0,00

0,00

1,05

KAL. KAB.

HACM FAZLASI

BRKM

YARMA

YARMA

DOLGU

HACMLER

15

16

17

18

0,00

0,00

0,00

0,00

0,00 700,00

700,00

50,00

50,00 695,67

698,66

2,99

49,29

24,65

1232,25

1,05

1232,25

-1232,25

60,55

10,55 695,00

698,38

3,38

57,70

53,49

564,36

1,05

564,36

-1796,61

TO1

76,25

15,70 694,67

697,96

3,29

55,72

56,71

890,29

1,05

890,29

-2686,90

H1

100,00

23,75 693,64

697,32

3,68

64,47

60,09

1427,25

1,05

1427,25

-4114,15

130,00

30,00 692,85

696,51

3,66

64,01

64,24

1927,31

1,05

1927,31

-6041,46

B1

160,97

30,97 692,09

695,69

3,60

62,64

63,33

1961,23

1,05

1961,23

-8002,69

H2

200,00

39,03 692,03

694,64

2,61

41,54

52,09

2033,04

1,05

2033,04

-10035,72

230,00

30,00 691,89

693,84

1,95

29,10

35,32

1059,63

1,05

1059,63

-11095,35

TF1

245,68

15,68 691,90

693,42

1,52

21,71

25,40

398,35

1,05

398,35

-11493,70

H3

300,00

54,32 691,89

691,63

0,26

7,95

GY

431,48

1,05

60,78

370,71

-11864,40

350,00

50,00 692,34

690,63

1,71

39,08

23,52

1175,79

1,05

1234,58

1234,58

-10629,82

H4

400,00

50,00 691,96

689,23

2,73

63,50

51,29

2564,55

1,05

2692,78

2692,78

-7937,04

454,90

54,90 690,00

687,82

2,18

50,07

56,79

3117,64

1,05

3273,52

3273,52

-4663,52

H5

500,00

45,10 686,77

686,61

0,16

5,96

28,02

1263,54

1,05

1326,72

1326,72

-3336,80

534,40

34,40 685,00

685,69

0,69

8,99

93,06

1,05

42,88

584,40

50,00 681,75

684,35

2,60

41,34

25,17

2067,00

H6

600,00

15,60 681,51

683,93

2,42

37,82

39,58

650,00

50,00 683,29

682,59

0,70

16,95

GY

H7

700,00

50,00 683,35

681,25

2,10

48,17

32,56

10

750,00

50,00 684,20

679,91

4,29

104,87

H8

800,00

15,05 682,64

678,57

4,07

11

836,92

36,92 680,00

677,58

2,42

TO2

863,39

26,47 667,53

676,87

9,34

242,93

H9

900,00

36,61 674,41

675,89

1,48

21,05

B2

916,51

16,51 672,89

675,48

2,59

12

946,51

30,00 670,71

674,68

13

956,45

9,94 670,00

674,41

GY

GY

50,18

-3386,97

1,05

2067,00

-5453,97

590,06

1,05

590,06

-6044,04

709,38

1,05

149,62

559,76

-6603,80

1628,12

1,05

1709,53

1709,53

-4894,27

76,52

3826,10

1,05

4017,41

4017,41

-876,86

98,74

101,81

1532,20

1,05

1608,81

1608,81

731,94

55,86

77,30

2853,94

1,05

2996,64

2996,64

3728,58

2614,14

1,05

145,12

131,99

4832,14

41,14

31,09

3,97

71,28

4,41

82,09

GY

GY

57,89

GY

GY

40,84

142,49

138,21

2469,02

1259,56

1,05

4832,14

-3572,57

513,36

1,05

513,36

-4085,93

56,21

1686,35

1,05

1686,35

-5772,29

76,69

762,27

1,05

762,27

-6534,55

29

TF2

969,64

13,19 669,53

674,06

4,53

85,14

83,62

1102,90

1,05

1102,90

-7637,46

H10

1000,00

30,36 668,68

673,24

4,56

85,91

85,53

2596,57

1,05

2596,57

-10234,02

14

1050,00

50,00 669,73

671,40

1,67

24,22

55,07

2753,34

1,05

2753,34

-12987,37

H11

1100,00

50,00 672,38

670,56

1,82

41,61

GY

222,81

1,05

690,48

467,67

-12519,70

T03

1110,27

10,27 672,17

670,29

1,88

43,01

42,31

434,53

1,05

456,26

456,26

-12063,44

15

1140,27

30,00 672,03

669,49

2,54

58,79

50,90

1527,01

1,05

1603,37

1603,37

-10460,07

16

1159,36

19,09 670,00

668,97

1,03

23,96

41,38

789,87

1,05

829,37

829,37

-9630,71

B3

1171,01

11,65 668,68

668,66

0,02

3,20

13,58

158,21

1,05

166,13

166,13

-9464,58

H12

1200,00

28,99 665,53

667,89

2,36

36,67

488,90

1,05

3,92

TF3

1231,75

31,75 662,78

667,04

4,26

78,34

57,51

1825,88

17

1281,75

50,00 660,35

665,70

5,35

107,13

92,74

TO4

1291,07

9,32 660,51

665,45

4,94

95,89

H13

1300,00

8,93 660,25

665,21

4,96

18

1330,00

30,00 661,10

664,40

B4

1349,26

19,26 661,93

663,89

19

1379,19

29,93 663,42

663,08

0,34

9,56

GY

H14

1400,00

20,81 664,72

662,53

2,19

50,31

29,94

TF4

1407,46

7,46 665,03

662,33

2,70

62,75

20

1457,46

50,00 667,06

660,99

6,07

H15

1500,00

42,54 666,80

659,85

21

1516,76

16,76 665,00

22

1566,76

23

GY

GY

484,98

-9949,56

1,05

1825,88

-11775,44

4636,88

1,05

4636,88

-16412,32

101,51

946,07

1,05

946,07

-17358,39

96,42

96,15

858,65

1,05

858,65

-18217,04

3,30

55,93

76,18

2285,36

1,05

2285,36

-20502,40

1,96

29,28

42,61

820,64

1,05

820,64

-21323,05

330,37

1,05

36,96

293,41

-21616,46

523,51

1,05

549,69

549,69

-21066,77

56,53

234,07

1,05

245,77

245,77

-20821,00

158,02

110,39

3950,56

1,05

4148,09

4148,09

-16672,91

6,95

186,64

172,33

3969,83

1,05

4168,32

4168,32

-12504,59

659,40

5,60

143,37

165,01

2765,50

1,05

2903,78

2903,78

-9600,81

50,00 661,09

658,06

3,03

71,08

107,23

5361,27

1,05

5629,34

5629,34

-3971,47

1578,01

11,25 660,00

657,76

2,24

51,51

61,29

689,56

1,05

724,04

724,04

-3247,43

H16

1600,00

21,99 656,60

657,17

0,57

7,33

10,03

1,05

520,61

510,58

-2736,85

TO5

1653,91

53,91 650,00

655,73

5,73

118,01

62,67

3378,45

1,05

3378,45

-6115,30

24

1683,91

30,00 649,45

654,92

5,47

110,52

114,27

3427,96

1,05

3427,96

-9543,27

B5

1699,71

15,80 649,26

654,50

5,24

104,07

107,29

1695,24

1,05

1695,24

-11238,51

25

1729,71

30,00 647,13

653,70

6,57

143,59

123,83

3714,81

1,05

3714,81

-14953,31

TF5

1745,50

15,79 646,94

653,28

6,34

136,37

139,98

2210,29

1,05

2210,29

-17163,60

1750,33

4,83 646,97

653,15

6,18

131,45

133,91

646,79

1,05

646,79

-17810,39

H18

1800,00

49,67 647,30

652,17

4,87

94,02

112,73

5599,40

1,05

5599,40

-23409,79

26

1850,00

50,00 649,18

651,67

2,49

39,18

66,60

3329,89

1,05

3329,89

-26739,68

1867,83

17,83 650,00

651,61

1,61

23,21

31,19

556,19

556,19

-27295,87

GY

GY

657,60

GY

GY

3,73

35,20

495,82

30

41262,38 68558,25

31

KISA GEK HACMLER TABLOSU -1-

ENK. NO

ENK. KM

ALANLAR

ORT. ALANLAR

HACMLER

1 + k

ARA

SYAH

KIRMIZI

YARMA

DOLGU

UZ.

KOT

KOT

YKS.

YKS.

YARMA

DOLGU

YARMA

DOLGU

YARMA

DOLGU

10

11

12

13

14

0,00

0,00

0,00

0,00

0,00

0,00

0,00

1,05

KAL. KAB.

HACM FAZLASI

BRKM

YARMA

YARMA

DOLGU

HACMLER

15

16

17

18

0,00

0,00

0,00

0,00

0,00 700,00

700,00

50,00

50,00 695,67

698,66

2,99

49,29

24,65

1232,25

1,05

1232,25

-1232,25

60,55

10,55 695,00

698,38

3,38

57,70

53,49

564,36

1,05

564,36

-1796,61

TO1

76,25

15,70 694,67

697,96

3,29

55,72

56,71

890,29

1,05

890,29

-2686,90

H1

100,00

23,75 693,64

697,32

3,68

64,47

60,09

1427,25

1,05

1427,25

-4114,15

130,00

30,00 692,85

696,51

3,66

64,01

64,24

1927,31

1,05

1927,31

-6041,46

B1

160,97

30,97 692,09

695,69

3,60

62,64

63,33

1961,23

1,05

1961,23

-8002,69

H2

200,00

39,03 692,03

694,64

2,61

41,54

52,09

2033,04

1,05

2033,04

-10035,72

230,00

30,00 691,89

693,84

1,95

29,10

35,32

1059,63

1,05

1059,63

-11095,35

TF1

245,68

15,68 691,90

693,42

1,52

21,71

25,40

398,35

1,05

398,35

-11493,70

H3

300,00

54,32 691,89

691,63

0,26

7,95

GY

431,48

1,05

60,78

370,71

-11864,40

350,00

50,00 692,34

690,63

1,71

39,08

23,52

1175,79

1,05

1234,58

1234,58

-10629,82

H4

400,00

50,00 691,96

689,23

2,73

63,50

51,29

2564,55

1,05

2692,78

2692,78

-7937,04

454,90

54,90 690,00

687,82

2,18

50,07

56,79

3117,64

1,05

3273,52

3273,52

-4663,52

H5

500,00

45,10 686,77

686,61

0,16

5,96

28,02

1263,54

1,05

1326,72

1326,72

-3336,80

534,40

34,40 685,00

685,69

0,69

8,99

93,06

1,05

42,88

584,40

50,00 681,75

684,35

2,60

41,34

25,17

2067,00

H6

600,00

15,60 681,51

683,93

2,42

37,82

39,58

650,00

50,00 683,29

682,59

0,70

16,95

GY

H7

700,00

50,00 683,35

681,25

2,10

48,17

32,56

10

750,00

50,00 684,20

679,91

4,29

104,87

H8

800,00

15,05 682,64

678,57

4,07

11

836,92

36,92 680,00

677,58

2,42

TO2

863,39

26,47 667,53

676,87

9,34

242,93

H9

900,00

36,61 674,41

675,89

1,48

21,05

B2

916,51

16,51 672,89

675,48

2,59

12

946,51

30,00 670,71

674,68

13

956,45

9,94 670,00

674,41

GY

GY

50,18

-3386,97

1,05

2067,00

-5453,97

590,06

1,05

590,06

-6044,04

709,38

1,05

149,62

559,76

-6603,80

1628,12

1,05

1709,53

1709,53

-4894,27

76,52

3826,10

1,05

4017,41

4017,41

-876,86

98,74

101,81

1532,20

1,05

1608,81

1608,81

731,94

55,86

77,30

2853,94

1,05

2996,64

2996,64

3728,58

2614,14

1,05

145,12

131,99

4832,14

41,14

31,09

3,97

71,28

4,41

82,09

GY

GY

57,89

GY

GY

40,84

142,49

138,21

2469,02

1259,56

1,05

4832,14

-3572,57

513,36

1,05

513,36

-4085,93

56,21

1686,35

1,05

1686,35

-5772,29

76,69

762,27

1,05

762,27

-6534,55

32

TF2

969,64

13,19 669,53

674,06

4,53

85,14

83,62

1102,90

1,05

1102,90

-7637,46

H10

1000,00

30,36 668,68

673,24

4,56

85,91

85,53

2596,57

1,05

2596,57

-10234,02

14

1050,00

50,00 669,73

671,40

1,67

24,22

55,07

2753,34

1,05

2753,34

-12987,37

H11

1100,00

50,00 672,38

670,56

1,82

41,61

GY

222,81

1,05

690,48

467,67

-12519,70

T03

1110,27

10,27 672,17

670,29

1,88

43,01

42,31

434,53

1,05

456,26

456,26

-12063,44

15

1140,27

30,00 672,03

669,49

2,54

58,79

50,90

1527,01

1,05

1603,37

1603,37

-10460,07

16

1159,36

19,09 670,00

668,97

1,03

23,96

41,38

789,87

1,05

829,37

829,37

-9630,71

B3

1171,01

11,65 668,68

668,66

0,02

3,20

13,58

158,21

1,05

166,13

166,13

-9464,58

H12

1200,00

28,99 665,53

667,89

2,36

36,67

488,90

1,05

3,92

TF3

1231,75

31,75 662,78

667,04

4,26

78,34

57,51

1825,88

17

1281,75

50,00 660,35

665,70

5,35

107,13

92,74

TO4

1291,07

9,32 660,51

665,45

4,94

95,89

H13

1300,00

8,93 660,25

665,21

4,96

18

1330,00

30,00 661,10

664,40

B4

1349,26

19,26 661,93

663,89

19

1379,19

29,93 663,42

663,08

0,34

9,56

GY

H14

1400,00

20,81 664,72

662,53

2,19

50,31

29,94

TF4

1407,46

7,46 665,03

662,33

2,70

62,75

20

1457,46

50,00 667,06

660,99

6,07

H15

1500,00

42,54 666,80

659,85

21

1516,76

16,76 665,00

22

1566,76

23

GY

GY

484,98

-9949,56

1,05

1825,88

-11775,44

4636,88

1,05

4636,88

-16412,32

101,51

946,07

1,05

946,07

-17358,39

96,42

96,15

858,65

1,05

858,65

-18217,04

3,30

55,93

76,18

2285,36

1,05

2285,36

-20502,40

1,96

29,28

42,61

820,64

1,05

820,64

-21323,05

330,37

1,05

36,96

293,41

-21616,46

523,51

1,05

549,69

549,69

-21066,77

56,53

234,07

1,05

245,77

245,77

-20821,00

158,02

110,39

3950,56

1,05

4148,09

4148,09

-16672,91

6,95

186,64

172,33

3969,83

1,05

4168,32

4168,32

-12504,59

659,40

5,60

143,37

165,01

2765,50

1,05

2903,78

2903,78

-9600,81

50,00 661,09

658,06

3,03

71,08

107,23

5361,27

1,05

5629,34

5629,34

-3971,47

1578,01

11,25 660,00

657,76

2,24

51,51

61,29

689,56

1,05

724,04

724,04

-3247,43

H16

1600,00

21,99 656,60

657,17

0,57

7,33

10,03

1,05

520,61

510,58

-2736,85

TO5

1653,91

53,91 650,00

655,73

5,73

118,01

62,67

3378,45

1,05

3378,45

-6115,30

24

1683,91

30,00 649,45

654,92

5,47

110,52

114,27

3427,96

1,05

3427,96

-9543,27

B5

1699,71

15,80 649,26

654,50

5,24

104,07

107,29

1695,24

1,05

1695,24

-11238,51

25

1729,71

30,00 647,13

653,70

6,57

143,59

123,83

3714,81

1,05

3714,81

-14953,31

TF5

1745,50

15,79 646,94

653,28

6,34

136,37

139,98

2210,29

1,05

2210,29

-17163,60

1750,33

4,83 646,97

653,15

6,18

131,45

133,91

646,79

1,05

646,79

-17810,39

H18

1800,00

49,67 647,30

652,17

4,87

94,02

112,73

5599,40

1,05

5599,40

-23409,79

26

1850,00

50,00 649,18

651,67

2,49

39,18

66,60

3329,89

1,05

3329,89

-26739,68

GY

GY

657,60

GY

GY

3,73

35,20

495,82

33

1867,83

17,83 650,00

651,61

1,61

23,21

31,19

556,19

556,19

-27295,87

41262,38 68558,25

34

Kesin Eksen Hesab


54,80
1 = arctg
= 31,70o

88,64
7,15
2 = arctg
= 3,30o

123,88
42,20
3 = arctg
= 31,54o

68,79
10,03
4 = arctg
= 8,80o

64,79

AS1 = (681,82 159,47)2+(944,41-688,57)2 =581,64 m


S1S2 = (1285,10 681,82)2+(944,41-908,67)2 =604,33 m
S2S3 = (1615,92 1285,10)2+(1119,68-908,67)2 =604,33 m
S4C= (1939,85 1615,92)2+(1119,68-1069,51)2 =327,79 m

1 = 1 + 2 = 31,70+ 3,30 = 35,00o


2 = 2 + 3 = 3,30+ 31,54 = 34,84o
3 = 3 + 4 = 31,54 + 8,80 = 40,34o

35

GE ERS HESABI
1. KURP

Parametre Seimi

A = 200 seildi.

Amin = 0,19 Vp3 Amin = 0,19 803 = 135,95


Gei Erisi Uzunluu

Optik art
R
< A < R 200 < A < 600
3
Dinamik art

A2 2002
=
= 66,67 m>Ldmin =45 m
R 600
Lg D 66,67 366,52

2 2
2
2
Sademe Kontrolu

Lg =

Vp3

803
p' =
=
= 0,27< 0,6
46,7 R Lg 46,7 600 66,67

Klotoid Elemanlarn Hesab


X= L
3

L5

L9

+
(m)
40 A 3456 A8
7

11

L
L
L
Y=
2
6+
10 (m)
6 A
336 A
42240 A
L
=
(radyan)
2R
Xm = X R sin (m)
Ym = Y + R cos (m)
Tu = X Y cotg (m)

Y
(m)
sin
R=Ym-R (m)
Tk =

S= X2 + Y2 (m)
Y
=arctg (m)
X
TS= Xm + (R+ R) tg

(m)
2

C=-2 (derece)
2 R C
Dc =
(m)
360

36

X=

66,646

Y=

1,234

0,0556

radyan

Xm =

33,330

Ym =

600,309

Tu =

44,452

Tk =

22,229

R =

0,309

S=

66,658

0,0185

radyan

TS =

222,606

C =

28,6338

Dc =

299,852

3,1831

1,0610

Klotoid Balang ve Biti Noktalar KM Deerleri


232,336
K11= 6
281,176
M11= 6
330,016
TS1= 7
396,683
SC1= 3
635,466
CS1= 7
702,133
ST1= 3
750,973
M12= 4
799,813
K12= 4

37

2. KURP

Parametre Seimi

A = 140 seildi.

Amin = 0,19 Vp3 Amin = 0,19 803 = 135,95


Gei Erisi Uzunluu

Optik art
R
< A < R 133,33 < A < 400
3
Dinamik art

A2 1402
=
= 49 m>Ldmin =45 m
R 600
Lg D 49 243,23

2 2
2
2
Sademe Kontrolu

Lg =

Vp3

803
p' =
=
= 0,56 < 0,6
46,7 R Lg 46,7 400 49

X=

48,982

Y=

1,000

0,0613

radyan

Xm =

24,497

Ym =

400,250

Tu =

32,673

Tk =

16,339

R =

0,250

S=

48,992

0,0204

radyan

TS =

150,081

C =

27,8213

Dc =

194,229

3,5094

1,1698

38

Klotoid Balang ve Biti Noktalar KM Deerleri


943,053
K21= 1
962,306
M21= 6
TS2= 981,56
SC2= 1030,56
CS2= 1224,79
ST2= 1273,79
1293,04
M22= 3
1312,29
K22= 7

3. KURP
Bu kurp iin rampa boysuz ve gei errisiz dever uygulamas yaplmtr.

39

DEVER HESABI
1.KURP
q1 =%2
Vp2

802
= 0,443
= 4,73 %4,73
R
600
12
12
h1 = 0,02 = 0,12 m
h2 = 0,0473 = 0,284 m
2
2
q2 = 0,443

Rampa Boyu:
2 h1 Lg 2 0,12 66,67
K=
=
= 97,68 m
( h2 h1 ) 0,454 0,12
Dever zel Noktalar
M1km=0+28118

M2km=0+75097

K1km=0+23234

K2km=0+79981

2.KURP
q1 =%2
Vp2

802
q2 = 0,443 = 0,443
= 7,09 %7,1
R
400
12
12
h1 = 0,02 = 0,12 m
h2 = 0,0709 = 0,425 m
2
2
Rampa Boyu:
2 h1 Lg 2 0,12 49
K=
=
= 38,51 m
( h2 h1 ) 0,425 0,12
Dever zel Noktalar
M1km=0+96231

M2km=1+29304

K1km=0+94305

K2km=1+31230

40

3.KURP
q1 =%2
Vp2

802
= 0,443
= 4,73 %4,73
R
600
12
12
h1 = 0,02 = 0,12 m
h2 = 0,0473 = 0,284 m
2
2
q2 = 0,443

Dever zel Noktalar


DB km =1+35025

DM1km= 1+39525

DM2km=1+64690

DSkm= 1+69190

BAZI KRTK ENKESTLERN ALAN


HESAPLARI
K21 EnKesiti Alan :

) 671,43 ( 6+ 6+) 670,38 ( 10,84 0+)


1 674,78 ( 6 + 6) + 674,66 (0+ 10,84 +
Fd =

2 669,39 ( 6 6 ) + 668,18 (0 23,18 +


0)
) 663,21.(6 6)+ 674,66.(2 3,18

Fd = 130,64 m2

K22 EnKesiti Alan :


0+)
1 664,39 ( 6 + 6) + 664,27 ( 0+ 12,44 )+ 659,98 ( 6+ 6+) 659,4 ( 12,44
Fd =

2 659,01 ( 6 6) + 658,4 ( 0 16,32 )+ 657,39.(6 6)+ 664,27.(16 ,32


0)

41

Fd = 110,47 m2

TO3 EnKesiti Alan (Minimum Yarma) :


(6+ 9+ )
1 662,53 ( 0 0 ) + 662,64 (0,56+ 6 +) 663,65 0(+ 11,7+) 664,65
Fy =

2 661,94 ( 11,7+ 6 ) + 662,69 ( 9 0 +) 662,54.( 6 0,56)

1
Fd = 662,53 (6 6 )+ 661,51 0,56

( 6,67+) 661,39 6( 6+ ) 662,39.(6 ,67 0,56)


2

Fy = 11,02 m2

Fd = 2,69 m2
24 nolu EnKesit Alan (Maksimum Yarma) :
660,38 ( 6 6 ) + 660,10 (0 9 )+ 669,35 (6 15,22 +) 665,57 9
( 6+)

1
Fy = 667,74 (15,22 0 )+ 669,27 (6+ 6 +) 670,96.(0+ 20,78)+ 671, 68.(
+6 9)
2

+659,91.( 20,78+ 6)+ 660,66.( 9 0)

Fy = 206,13m2

H16 EnKesiti Alan (Minimum Dolgu) :

42

(6
6 )
1 656,61 ( 0 0) + 656,42 ( 0,7 6 )+ 653,01 (0 15,56+) 649,92
Fd =

2 +656,3 ( 15,56 0)+ 656,58.(6+ 0,7)

1 656,61 ( 6 + 6 ) + 657,1 ( 0,7+ 10,52 )+ 657,62 ( 6+ 9 )


Fy =

2 +656,11 ( 10,52+ 6 )+ 656,86.( 9+ 0,7)

Fd = 26,13 m2
Fy = 4,01m2

H17 EnKesiti Alan (Maksimum Dolgu) :


0
1 653,87 ( 6 + 6) + 653,75 ( 0+ 17,54 )+ 646,06 ( 6+ 6+) 643,64 ( 17,54
Fd =

2 +651,04 ( 6 6)+ 639,41.(0 29,83)+ 637,87.(6 6)+ 653,75 .(29,83


0)

Fd = 319,53 m2

TS2 EnKesiti Alan :


( 10,51

1 673,36 ( 6 + 6) + 673,24 ( 0+ 10,51 )+ 670,24 ( 6+ 6+) 669,1


Fd =
2 +667,77 ( 6 6)+ 666,29 (0 21,71)+ 662,77.(6
6)
+ 673,24. (21,71

0)

43

Fd = 132,54 m2
ST2 EnKesiti Alan :
( 13,95
0+)
1 665,43 ( 6 + 6) + 665,31 (0+ 13,95 )+ 660,01 ( 6+ 6+) 659,51
Fd =

2 659,39 ( 6 6 ) + 658,68 (0 17,46 +


0)
) 657,67.(6 6)+ 665,31.(1 7,46

Fd = 134,57 m2
SC2 EnKesiti Alan :
0+)
1 672,03 ( 6 + 6) + 671,6 ( 0+ 7,36 )+ 670,69 ( 6+ 6+) 670,4 ( 7,36
Fd =

2 669,09 ( 6 6) + 667,32.(0 19,45)+ 663,5.(6 6)+ 672,46. (19,45


0)

Fd = 72,04 m2
CS2 EnKesiti Alan :
( 10,49
0+)
1 666,62 ( 6 + 6) + 666,19 (0+ 10,49 )+ 663,2 ( 6+ 6+) 662,75
Fd =

2 662,2 ( 6 6) + 661,82 (0 14,49 )+ 661,39.(6 6)+ 667,05.(14 ,49


0)

Fd = 82,33 m2
DB EnKesiti Alan :
( 9,14 +0)
1 663,36 ( 6 + 6) + 663,24 ( 0+ 9,14 )+ 661,15 ( 6+ 10,43+) 660,68
Fd =

2 659,89 ( 10,43 6 ) + 659,21 (0 13,23)+ 658,42.(6 6)+ 663 ,24.(13,23


0)

44

Fd = 61,97m2
DM1 EnKesiti Alan :
1
Fd = 661,97 (6 6 )+ 660,48 (3,52 10,8+) 658,66
6( 6+ ) 661,86.(1
0,8 3,52)

2
13,5+ 1 6)
1 663,85 ( 3,52+ 6 ) + 665 (0+ 13,51 +) 666,19 ( 6+ 9+) 661,67.(
Fy =

2 +662,42.( 9 0)+ 662,14.( 6 3,52)+ 661,97.(0 0)

Fd = 5,02 m2

Fy = 34,04m2
DM2 EnKesiti Alan :
13,1 2 0)
1 655,31 ( 6 + 6 ) + 655,59 (0+ 13,12 +) 651,12 ( 6+ 6+) 648,76.(
Fd =

2 +647,35.( 6 6)+ 644,39.(0 28,31)+ 640,11.(6


6)
+ 655 ,03.(28,31

0)

Fd = 243,17m2

DS EnKesiti Alan :
+ 6+) 644,01.(
15,2 5 0)
1 654,09 ( 6 + 6 ) + 653,97 (0+ 15,25 +) 647,68 ( 6
Fd =

2 +642,01.( 6 6)+ 639,47.(0 29,49)+ 638,18.(6


6)
+ 653 ,97.(29,49

0)

Fd = 362,23m2

45

KESN YOL MALYETNN


HESAPLANMASI
YATIRIM MALYETLER:

i. Kamulatrma Maliyeti
Mkamu=1842,74*60*70=7.739.508 TL
ii. Toprak i Maliyetleri
Vy=116.084,01 m3
Vd=127.084,82 m3
Myarma=116.084,01*7= 812.588,07 TL
Mdolgu=127,084,82*6,3= 800.634,37 TL
Mtoprak = 1.613.222,44 TL
iii.Esnek styap Maliyeti
Kaplama Maliyeti:

kaplama

=1842,74*2*3,5*0,16*110= 227.025,568 TL

Temel Maliyeti :

temel

=1842,74*(12*0,15+2*2,5*0,16)*32,5= 155.711,53 TL

Alt Temel Maliyeti :

alttemel

=1842,74*12*0,65*19,4= 278.843,417 TL

Mstyap = 661.580,515 TL

iv. Grnmeyen naat Giderleri


Mgrnmeyen=0,2*(1.613.222,44+661.580,51)=454.960,59 TL

v. Etd-Proje-Plan Maliyetleri
Metd-proje=0,4*(1.613.222,44+661.580,51)= 909.921,18 TL

46

My = 7.739.508 + 1.613.222,44 + 661.580,515 + 454.960,59 +


909.921,18
My = 11.379.192,73 TL

YILLARA GRE TAHSS


K1yl= 909.921,18 +7.739.508 +
0,5*(1.613.222,44+661.580,51+454.960,59)
K1yl=10.014.310,95 TL
K2yl= 0,5*(1.613.222,44+661.580,51+454.960,59) = 1.364.881,77 TL

LETME MALYETLER

Yatay Kurbadan Dolay Yolun Uzamas


Ri>Rmin olduu iin yatay kurbadan dolay hz kst uygulanmamtr ve yol
uzamas yoktur.

Boyuna Eimden Dolay Yol Boyunun Uzamas


LBE
ed , AT = 1730,16*1,50 = 2595, 24m
LBE
ed , HT = 1730,16*1, 04 = 1799,37m

(2595, 24)
= 2,595 km
1000
(1799,37)
=
= 1, 799 km
1000

Led , HT =
Led , AT

M i , AT = 260000*1, 799*1, 75 = 818.545 TL


M i , HT = 390000* 2,595*1, 06 = 1.072.773 TL

= 1.891.318 TL

47

KESN YOLUN YAKLAIK KBAJ


TABLOLARI VE AKTLASYON
TABLOLARI

48

letme Dnemi indeki letme Maliyetlerinin letmeye Al Ylna Gncellenmesi Tablosu ( Ksa Geki )

Analiz
Dnemi

i.Y
l

Trafik
projeksiyonu

Egim ve Kurba Edeger


Yllk letme Giderleri
Uzunluklar
Hafif
Toplam
tat

Gncel letme
Giderleri

Gncel letme
Giderleri Toplam

Gncel Bakm
Giderleri

Gncel Bakm
Gideri Toplam

Ar
Tat

Hafif
tat

AT

HT

Ar
Tat

ni

TAT

THT

Led,AT

Led,HT

Mi,AT

Mi,Ht

Mi

Mi,gncel

Mi,gncel

Mb,gncel

Mb,gncel

1.1

1.
2

2.1

2.2

3.1

3.2

10

2011

273.00 409.50
0
0

2,60

1,80

1.657.3 296.31 1.953.6


83
4
97

1.800.643

1.800.643

11.379,132

11.379,132

2012

286.65 429.97
0
5

2,60

1,80

1.740.2 311.13 2.051.3


52
0
82

1.742.557

3.543.200

10.487,679

21.866,811

2013

300.98 451.47
3
4

2,60

1,80

1.827.2 326.68 2.153.9


65
6
51

1.686.346

5.229.546

9.666,064

31.532,875

2014

316.03 474.04
2
7

2,60

1,80

1.918.6 343.02 2.261.6


28
1
49

1.631.948

6.861.493

8.908,814

40.441,689

2015

331.83 497.75
3
0

2,60

1,80

2.014.5 360.17 2.374.7


59
2
31

1.579.304

8.440.797

8.210,889

48.652,578

2016

348.42 522.63
5
7

2,60

1,80

2.115.2 378.18 2.493.4


87
0
68

1.528.359

9.969.156

7.567,640

56.220,217

2017

365.84 548.76
6
9

2,60

1,80

2.221.0 397.08 2.618.1


52
9
41

1.479.057

11.448.213

6.974,783

63.195,000

2018

384.13 576.20
8
8

2,60

1,80

2.332.1 416.94 2.749.0


04
4
48

1.431.345

12.879.558

6.428,371

69.623,372

2019

403.34 605.01
5
8

2,60

1,80

2.448.7 437.79 2.886.5


10
1
01

1.385.173

14.264.731

5.924,766

75.548,138

49

2020

10

423.51 635.26
3
9

2,60

1,80

2.571.1 459.68 3.030.8


45
1
26

1.340.490

15.605.221

5.460,614

81.008,752

2021

11

444.68 667.03
8
2

2,60

1,80

2.699.7 482.66 3.182.3


02
5
67

1.297.248

16.902.470

5.032,824

86.041,576

2022

12

466.92 700.38
3
4

2,60

1,80

2.834.6 506.79 3.341.4


87
8
85

1.255.402

18.157.871

4.638,547

90.680,124

2023

13

490.26 735.40
9
3

2,60

1,80

2.976.4 532.13 3.508.5


22
8
59

1.214.905

19.372.776

4.275,159

94.955,283

2024

14

514.78 772.17
2
3

2,60

1,80

3.125.2 558.74 3.683.9


43
5
87

1.175.714

20.548.490

3.940,239

98.895,521

2025

15

540.52 810.78
1
2

2,60

1,80

3.281.5 586.68 3.868.1


05
2
87

1.137.788

21.686.278

3.631,556

102.527,078

2026

16

567.54 851.32
7
1

2,60

1,80

3.445.5 616.01 4.061.5


80
6
96

1.101.085

22.787.364

3.347,057

105.874,134

2027

17

595.92 893.88
5
7

2,60

1,80

3.617.8 646.81 4.264.6


59
7
76

1.065.566

23.852.930

3.084,845

108.958,979

2028

18

625.72 938.58
1
2

2,60

1,80

3.798.7 679.15 4.477.9


52
8
10

1.031.193

24.884.123

2.843,175

111.802,154

2029

19

657.00 985.51
7
1

2,60

1,80

3.988.6 713.11 4.701.8


90
5
05

997.929

25.882.052

2.620,438

114.422,592

2030

20

689.85 1.034.7
7
86

2,60

1,80

4.188.1 748.77 4.936.8


24
1
96

965.738

26.847.790

2.415,150

116.838

Mi,gncel

r = 0,05

T2010,AT 260000

Mb,gncel

AT/yl

50

=
% AT = 0,40
T2010 = 650000 t/yl
iskonto oran = 0,085
LAC =

1,8427
km
4

T2010,HT
390000
=

HT/yl

MbHT = 0,402

YTL/t-km

MbAT = 2,335

YTL/t-km

Mbbakm
6700,0
=

YTL/km

51

HACMLER TABLOSU -1- (KISA GEK SON HAL)


ARA
ENK. NO

SYAH

KIRMIZI

ENK. KM

YARMA

DOLGU

ALANLAR

ORT. ALANLAR

HACMLER

1 + k

UZ.

KOT

KOT

YKS.

YKS.

YARMA

DOLGU

YARMA

DOLGU

YARMA

DOLGU

10

11

12

13

14

0,00

0,00

0,00

0,00

0,00

0,00

1,05

KAL. KAB.

HACM FAZLASI

BRKM

YARMA

YARMA

DOLGU

HACMLER

15

16

17

18

0,00

0,00

0,00

0,00

0,00 700,00 700,00

30,44

30,44 695,00 699,17

4,17

76,12

38,06

1158,60

1,05

1158,60

-1158,60

80,44

50,00 690,87 697,80

6,93

155,20

115,66

5783,02

1,05

5783,02

-6941,62

H1

100,00

19,56 689,18 697,27

8,09

195,25

175,22

3427,40

1,05

3427,40

-10369,02

150,00

50,00 687,76 695,91

8,15

197,43

196,34

9817,15

1,05

9817,15

-20186,17

H2

200,00

50,00 685,50 694,56

9,06

231,85

214,64

10731,98

1,05

10731,98

-30918,15

K11

232,34

32,34 686,29 693,68

7,39

170,60

201,22

6507,51

1,05

6507,51

-37425,66

250,00

17,66 686,80 693,20

6,40

138,24

154,42

2727,04

1,05

2727,04

-40152,70

M11

281,18

31,18 689,08 692,36

3,28

55,50

96,87

3020,37

1,05

3020,37

-43173,07

H3

300,00

18,82 690,45 691,84

1,39

19,58

37,54

706,46

1,05

706,46

-43879,53

TS1

330,02

30,02 692,53 691,03

1,50

34,31

GY

106,76

1,05

344,32

237,56

-43641,97

350,00

19,98 693,92 690,49

3,43

81,46

57,89

656,12

1,05

688,93

688,93

-42953,04

TO1

363,35

13,35 694,56 690,13

4,43

108,82

95,14

1270,15

1,05

1333,66

1333,66

-41619,39

374,20

10,85 695,00 689,83

5,17

130,36

119,59

1297,54

1,05

1362,42

1362,42

-40256,96

H4

400,00

25,80 695,78 689,13

6,65

176,71

153,53

3961,16

1,05

4159,21

4159,21

-36097,75

430,00

30,00 694,88 688,32

6,56

173,77

175,24

5257,14

1,05

5520,00

5520,00

-30577,75

460,00

30,00 693,51 687,50

6,01

156,13

164,95

4948,41

1,05

5195,83

5195,83

-25381,92

SC1

496,68

36,68 695,68 689,22

6,46

170,51

163,32

5990,61

1,05

6290,14

6290,14

-19091,79

B1

516,08

19,40 691,14 685,98

5,16

130,06

150,29

2915,55

1,05

3061,33

3061,33

-16030,46

542,72

26,64 690,00 685,26

4,74

117,71

123,88

3300,27

1,05

3465,29

3465,29

-12565,17

10

572,72

30,00 689,15 684,44

4,71

116,84

117,28

3518,28

1,05

3694,19

3694,19

-8870,98

H6

600,00

27,28 688,66 683,71

4,95

123,84

120,34

3282,90

1,05

3447,04

3447,04

-5423,94

CS1

635,47

35,47 688,64 682,75

5,89

152,36

138,10

4898,40

1,05

5143,32

5143,32

-280,62

TF1

678,80

43,33 688,41 681,84

6,57

174,09

163,23

7072,58

1,05

7426,21

7426,21

7145,59

ST1

702,13

23,33 688,39 680,94

7,45

203,59

188,84

4405,67

1,05

4625,95

4625,95

11771,54

GY

327,92

52

M12

750,97

48,84 687,23 679,61

7,62

209,47

206,53

10086,85

1,05

10591,19

10591,19

22362,73

K12

799,81

48,84 684,32 678,29

6,03

156,76

183,11

8943,22

1,05

9390,38

9390,38

31753,11

13

843,03

43,22 680,00 677,11

2,89

67,52

112,14

4846,65

1,05

5088,98

5088,98

36842,09

14

882,40

39,37 675,00 676,05

1,05

14,25

53,69

1,05

1265,00

1211,31

38053,41

H9

900,00

17,60 673,01 675,57

2,56

40,55

27,40

482,28

1,05

482,28

37571,13

15

929,28

29,28 670,00 674,78

4,78

91,63

66,09

1935,16

1,05

1935,16

35635,97

K21

943,05

13,77 669,39 674,40

5,01

130,64

111,14

1530,35

1,05

1530,35

34105,62

M22

962,31

19,26 668,53 673,88

5,35

107,13

118,89

2289,76

1,05

2289,76

31815,86

TS2

981,56

19,25 667,77 673,36

5,59

132,54

119,84

2306,86

1,05

2306,86

29509,00

T02

1006,06 24,50 667,75 672,69

4,94

95,89

114,21

2798,21

1,05

2798,21

26710,79

SC2

1030,56 24,50 669,09 672,03

2,94

72,04

83,96

2057,09

1,05

2057,09

24653,70

17

1047,37 16,81 670,00 671,57

1,57

22,54

47,29

794,92

1,05

794,92

23858,78

18

1077,37 30,00 673,09 670,76

2,33

53,68

GY

99,97

1,05

595,41

495,44

24354,22

H11

1100,00 22,63 673,15 670,14

3,01

70,57

62,12

1405,82

1,05

1476,11

1476,11

25830,33

B2

1127,68 27,68 672,25 669,39

2,86

66,76

68,66

1900,64

1,05

1995,68

1995,68

27826,00

19

1147,07 19,39 670,00 669,00

1,00

23,31

45,04

873,27

1,05

916,94

916,94

28742,94

20

1172,07 25,00 666,96 668,19

1,23

17,03

89,86

1,05

176,82

86,96

28829,90

H12

1200,00 27,93 664,03 667,43

3,40

58,14

37,58

1049,74

1,05

1049,74

27780,16

CS2

1224,79 24,79 662,20 666,62

4,42

82,33

70,23

1741,13

1,05

1741,31

26038,85

TF2

1249,29 24,50 660,17 666,09

5,92

123,61

102,97

2522,76

1,05

2522,94

23515,91

ST2

1273,79 24,50 659,47 665,43

5,96

134,57

129,09

3162,70

1,05

3162,70

20353,21

M22

1293,04 19,25 658,92 664,91

5,99

125,70

130,14

2505,10

1,05

2505,1

17848,11

19,26 659,01 664,39

5,38

110,47

118,09

2274,32

1,05

2274,32

15573,79

DB

1350,25 37,95 659,89 663,36

3,47

64,66

87,57

3323,09

1,05

3323,09

12250,70

TO3

1380,25 30,00 662,64 662,54

0,10

11,02

GY

828,67

1,05

25,27

803,40

11447,30

DM1

1395,28 15,03 663,85 662,14

1,71

34,04

22,53

338,63

1,05

355,56

355,56

11802,86

23

1430,00 34,72 667,35 661,19

6,16

160,88

97,46

3383,78

1,05

3552,97

3552,97

15355,82

24

1460,00 30,00 669,27 660,38

8,89

206,13

183,50

5505,12

1,05

5780,38

5780,38

21136,20

H15

1500,00 40,00 666,67 659,29

7,38

201,19

203,66

8146,34

1,05

8553,65

8553,65

29689,86

B3

1521,07 21,07 664,92 658,72

6,20

162,15

181,67

3827,78

1,05

4019,17

4019,17

33709,03

25

1551,07 30,00 662,32 657,91

4,41

108,26

135,20

4056,12

1,05

4258,93

4258,93

37967,95

K22

1312,3

GY

GY

GY

GY

GY

GY

1204,77

567,05

168,40

24,07

53

26

1573,81 22,74 660,00 657,29

H16

1600,00 26,19 656,42 656,58

0,16

26,13

27

1624,48 24,48 650,00 655,92

5,92

123,61

22,42 647,35 655,31

7,96

1661,89 14,99 645,57 654,91

DM2
TF3

1646,9

2,71

67,01

87,63

1,05

2092,41

2092,41

40060,36

95,99

1,05

662,88

566,89

40627,25

74,87

1832,81

1,05

1832,81

38794,44

243,17

183,39

4111,60

1,05

4111,6

34682,84

9,34

242,93

243,05

3643,34

1,05

3643,34

31039,50

GY

1992,77
GY

631,32

DS

1691,9

30,01 642,01 654,09

12,08

362,23

302,58

9080,48

1,05

9080,48

21959,02

H17

1700,00

8,10 641,04 653,87

12,83

319,53

340,88

2761,13

1,05

2761,13

19197,89

1725,24 25,24 641,17 653,17

12,00

360,00

339,77

8575,67

1,05

8575,67

10622,22

28

1750,00 24,76 641,22 652,68

11,46

334,52

347,26

8598,13

1,05

8598,13

2024,09

29

1783,80 33,80 645,00 652,08

7,08

160,15

247,33

8359,87

1,05

8359,87

-6335,78

H18

1800,00 16,20 646,79 651,77

4,98

96,96

128,56

2082,59

1,05

2082,59

-8418,37

1842,74 42,74 650,00 651,65

1,65

23,88

60,42

2582,44

1,05

2582,44

-11000,81

116084,01 127084,82

54

You might also like