Professional Documents
Culture Documents
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
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.
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.
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.
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
80
355
15.000
5.000
at Eimi (%)
3,50
2,50
12,00
8,50
60
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.
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 =
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
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
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
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
W8,2
( 1 + 0, 05 ) 20 1
= 325117,0 x
0,
05
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
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
SN at = 3, 08 inch = 7,82 cm
Taban Zemini
LogW8, 2
SYI
Log
4,2 1,5
1, 5
Log
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
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
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
alttemel
=1867,83*12*0,65*19,4=282.640,036 TL
Mstyap = 670.588,327 TL
BAKIM MALYETLER
M b = 1,86783*6700 = 12.514, 46 TL
LETME MALYETLER
18
Led ,HT =
Led , AT
= 3.181.243 TL
YATIRIM MALYETLER:
i. Kamulatrma Maliyeti
Mkamu=1842,74*60*70=7.739.508 TL
19
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
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
20
BAKIM MALYETLER
LETME MALYETLER
(2595, 24)
= 2,595 km
1000
(1799,37)
=
= 1, 799 km
1000
Led , HT =
Led , AT
= 1.891.318 TL
21
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
1.800.643
1.800.643
11.379,132
11.379,132
2012
286.65 429.97
0
5
2,60
1,80
1.742.557
3.543.200
10.487,679
21.866,811
2013
300.98 451.47
3
4
2,60
1,80
1.686.346
5.229.546
9.666,064
31.532,875
2014
316.03 474.04
2
7
2,60
1,80
1.631.948
6.861.493
8.908,814
40.441,689
2015
331.83 497.75
3
0
2,60
1,80
1.579.304
8.440.797
8.210,889
48.652,578
2016
348.42 522.63
5
7
2,60
1,80
1.528.359
9.969.156
7.567,640
56.220,217
2017
365.84 548.76
6
9
2,60
1,80
1.479.057
11.448.213
6.974,783
63.195,000
2018
384.13 576.20
8
8
2,60
1,80
1.431.345
12.879.558
6.428,371
69.623,372
2019
403.34 605.01
5
8
2,60
1,80
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
1.340.490
15.605.221
5.460,614
81.008,752
2021
11
444.68 667.03
8
2
2,60
1,80
1.297.248
16.902.470
5.032,824
86.041,576
2022
12
466.92 700.38
3
4
2,60
1,80
1.255.402
18.157.871
4.638,547
90.680,124
2023
13
490.26 735.40
9
3
2,60
1,80
1.214.905
19.372.776
4.275,159
94.955,283
2024
14
514.78 772.17
2
3
2,60
1,80
1.175.714
20.548.490
3.940,239
98.895,521
2025
15
540.52 810.78
1
2
2,60
1,80
1.137.788
21.686.278
3.631,556
102.527,078
2026
16
567.54 851.32
7
1
2,60
1,80
1.101.085
22.787.364
3.347,057
105.874,134
2027
17
595.92 893.88
5
7
2,60
1,80
1.065.566
23.852.930
3.084,845
108.958,979
2028
18
625.72 938.58
1
2
2,60
1,80
1.031.193
24.884.123
2.843,175
111.802,154
2029
19
657.00 985.51
7
1
2,60
1,80
997.929
25.882.052
2.620,438
114.422,592
2030
20
689.85 1.034.7
7
86
2,60
1,80
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
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
Hafif
tat
AT
HT
Ar
Tat
Hafif
tat
Toplam
Gncel letme
Giderleri
Gncel letme
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
2.952.338
2.952.338
11.534,065
11.534,065
2012
286.65 429.97
0
5
4,16
3,35
2.857.101
5.809.439
10.630,475
22.164,540
2013
300.98 451.47
3
4
4,16
3,35
2.764.936
8.574.375
9.797,673
31.962,213
2014
316.03 474.04
4
2
7
3,35
2.675.745
11.250.120
9.030,113
40.992,327
2015
331.83 497.75
5
3
0
4,16
3,35
2.589.431
13.839.551
8.322,685
49.315,012
2016
348.42 522.63
5
7
4,16
3,35
2.505.901
16.345.452
7.670,677
56.985,689
2017
365.84 548.76
6
9
4,16
3,35
2.425.065
18.770.517
7.069,749
64.055,438
2018
384.13 576.20
8
8
4,16
3,35
2.346.837
21.117.354
6.515,897
70.571,335
2019
403.34 605.01
9
5
8
3,35
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
2022
12
466.92 700.38
3
4
4,16
3,35
2.058.359
29.771.688
4.701,704
91.914,787
2023
13
490.26 735.40
9
3
4,16
3,35
1.991.961
31.763.649
4.333,368
96.248,155
2024
14
514.78 772.17
2
3
4,16
3,35
1.927.704
33.691.352
3.993,887
100.242,043
2025
540.52 810.78
15
1
2
3,35
1.865.520
35.556.872
3.681,002
103.923,045
2026
567.54 851.32
16
7
1
4,16
3,35
1.805.342
37.362.214
3.392,629
107.315,674
2027
17
595.92 893.88
5
7
4,16
3,35
1.747.105
39.109.319
3.126,847
110.442,520
2028
18
625.72 938.58
1
2
4,16
3,35
1.690.747
40.800.066
2.881,886
113.324,407
2029
19
657.00 985.51
7
1
4,16
3,35
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
1.583.426
44.019.698
2.448,034
118.428,557
4,16
4,16
3,35
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
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
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
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
35
GE ERS HESABI
1. KURP
Parametre Seimi
A = 200 seildi.
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
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
37
2. KURP
Parametre Seimi
A = 140 seildi.
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
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
DM1km= 1+39525
DM2km=1+64690
DSkm= 1+69190
Fd = 130,64 m2
41
Fd = 110,47 m2
1
Fd = 662,53 (6 6 )+ 661,51 0,56
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
Fy = 206,13m2
42
(6
6 )
1 656,61 ( 0 0) + 656,42 ( 0,7 6 )+ 653,01 (0 15,56+) 649,92
Fd =
Fd = 26,13 m2
Fy = 4,01m2
Fd = 319,53 m2
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 =
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 =
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 =
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 =
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 =
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 =
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 =
0)
Fd = 362,23m2
45
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
alttemel
=1842,74*12*0,65*19,4= 278.843,417 TL
Mstyap = 661.580,515 TL
v. Etd-Proje-Plan Maliyetleri
Metd-proje=0,4*(1.613.222,44+661.580,51)= 909.921,18 TL
46
LETME MALYETLER
(2595, 24)
= 2,595 km
1000
(1799,37)
=
= 1, 799 km
1000
Led , HT =
Led , AT
= 1.891.318 TL
47
48
letme Dnemi indeki letme Maliyetlerinin letmeye Al Ylna Gncellenmesi Tablosu ( Ksa Geki )
Analiz
Dnemi
i.Y
l
Trafik
projeksiyonu
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
1.800.643
1.800.643
11.379,132
11.379,132
2012
286.65 429.97
0
5
2,60
1,80
1.742.557
3.543.200
10.487,679
21.866,811
2013
300.98 451.47
3
4
2,60
1,80
1.686.346
5.229.546
9.666,064
31.532,875
2014
316.03 474.04
2
7
2,60
1,80
1.631.948
6.861.493
8.908,814
40.441,689
2015
331.83 497.75
3
0
2,60
1,80
1.579.304
8.440.797
8.210,889
48.652,578
2016
348.42 522.63
5
7
2,60
1,80
1.528.359
9.969.156
7.567,640
56.220,217
2017
365.84 548.76
6
9
2,60
1,80
1.479.057
11.448.213
6.974,783
63.195,000
2018
384.13 576.20
8
8
2,60
1,80
1.431.345
12.879.558
6.428,371
69.623,372
2019
403.34 605.01
5
8
2,60
1,80
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
1.340.490
15.605.221
5.460,614
81.008,752
2021
11
444.68 667.03
8
2
2,60
1,80
1.297.248
16.902.470
5.032,824
86.041,576
2022
12
466.92 700.38
3
4
2,60
1,80
1.255.402
18.157.871
4.638,547
90.680,124
2023
13
490.26 735.40
9
3
2,60
1,80
1.214.905
19.372.776
4.275,159
94.955,283
2024
14
514.78 772.17
2
3
2,60
1,80
1.175.714
20.548.490
3.940,239
98.895,521
2025
15
540.52 810.78
1
2
2,60
1,80
1.137.788
21.686.278
3.631,556
102.527,078
2026
16
567.54 851.32
7
1
2,60
1,80
1.101.085
22.787.364
3.347,057
105.874,134
2027
17
595.92 893.88
5
7
2,60
1,80
1.065.566
23.852.930
3.084,845
108.958,979
2028
18
625.72 938.58
1
2
2,60
1,80
1.031.193
24.884.123
2.843,175
111.802,154
2029
19
657.00 985.51
7
1
2,60
1,80
997.929
25.882.052
2.620,438
114.422,592
2030
20
689.85 1.034.7
7
86
2,60
1,80
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
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
30,44
4,17
76,12
38,06
1158,60
1,05
1158,60
-1158,60
80,44
6,93
155,20
115,66
5783,02
1,05
5783,02
-6941,62
H1
100,00
8,09
195,25
175,22
3427,40
1,05
3427,40
-10369,02
150,00
8,15
197,43
196,34
9817,15
1,05
9817,15
-20186,17
H2
200,00
9,06
231,85
214,64
10731,98
1,05
10731,98
-30918,15
K11
232,34
7,39
170,60
201,22
6507,51
1,05
6507,51
-37425,66
250,00
6,40
138,24
154,42
2727,04
1,05
2727,04
-40152,70
M11
281,18
3,28
55,50
96,87
3020,37
1,05
3020,37
-43173,07
H3
300,00
1,39
19,58
37,54
706,46
1,05
706,46
-43879,53
TS1
330,02
1,50
34,31
GY
106,76
1,05
344,32
237,56
-43641,97
350,00
3,43
81,46
57,89
656,12
1,05
688,93
688,93
-42953,04
TO1
363,35
4,43
108,82
95,14
1270,15
1,05
1333,66
1333,66
-41619,39
374,20
5,17
130,36
119,59
1297,54
1,05
1362,42
1362,42
-40256,96
H4
400,00
6,65
176,71
153,53
3961,16
1,05
4159,21
4159,21
-36097,75
430,00
6,56
173,77
175,24
5257,14
1,05
5520,00
5520,00
-30577,75
460,00
6,01
156,13
164,95
4948,41
1,05
5195,83
5195,83
-25381,92
SC1
496,68
6,46
170,51
163,32
5990,61
1,05
6290,14
6290,14
-19091,79
B1
516,08
5,16
130,06
150,29
2915,55
1,05
3061,33
3061,33
-16030,46
542,72
4,74
117,71
123,88
3300,27
1,05
3465,29
3465,29
-12565,17
10
572,72
4,71
116,84
117,28
3518,28
1,05
3694,19
3694,19
-8870,98
H6
600,00
4,95
123,84
120,34
3282,90
1,05
3447,04
3447,04
-5423,94
CS1
635,47
5,89
152,36
138,10
4898,40
1,05
5143,32
5143,32
-280,62
TF1
678,80
6,57
174,09
163,23
7072,58
1,05
7426,21
7426,21
7145,59
ST1
702,13
7,45
203,59
188,84
4405,67
1,05
4625,95
4625,95
11771,54
GY
327,92
52
M12
750,97
7,62
209,47
206,53
10086,85
1,05
10591,19
10591,19
22362,73
K12
799,81
6,03
156,76
183,11
8943,22
1,05
9390,38
9390,38
31753,11
13
843,03
2,89
67,52
112,14
4846,65
1,05
5088,98
5088,98
36842,09
14
882,40
1,05
14,25
53,69
1,05
1265,00
1211,31
38053,41
H9
900,00
2,56
40,55
27,40
482,28
1,05
482,28
37571,13
15
929,28
4,78
91,63
66,09
1935,16
1,05
1935,16
35635,97
K21
943,05
5,01
130,64
111,14
1530,35
1,05
1530,35
34105,62
M22
962,31
5,35
107,13
118,89
2289,76
1,05
2289,76
31815,86
TS2
981,56
5,59
132,54
119,84
2306,86
1,05
2306,86
29509,00
T02
4,94
95,89
114,21
2798,21
1,05
2798,21
26710,79
SC2
2,94
72,04
83,96
2057,09
1,05
2057,09
24653,70
17
1,57
22,54
47,29
794,92
1,05
794,92
23858,78
18
2,33
53,68
GY
99,97
1,05
595,41
495,44
24354,22
H11
3,01
70,57
62,12
1405,82
1,05
1476,11
1476,11
25830,33
B2
2,86
66,76
68,66
1900,64
1,05
1995,68
1995,68
27826,00
19
1,00
23,31
45,04
873,27
1,05
916,94
916,94
28742,94
20
1,23
17,03
89,86
1,05
176,82
86,96
28829,90
H12
3,40
58,14
37,58
1049,74
1,05
1049,74
27780,16
CS2
4,42
82,33
70,23
1741,13
1,05
1741,31
26038,85
TF2
5,92
123,61
102,97
2522,76
1,05
2522,94
23515,91
ST2
5,96
134,57
129,09
3162,70
1,05
3162,70
20353,21
M22
5,99
125,70
130,14
2505,10
1,05
2505,1
17848,11
5,38
110,47
118,09
2274,32
1,05
2274,32
15573,79
DB
3,47
64,66
87,57
3323,09
1,05
3323,09
12250,70
TO3
0,10
11,02
GY
828,67
1,05
25,27
803,40
11447,30
DM1
1,71
34,04
22,53
338,63
1,05
355,56
355,56
11802,86
23
6,16
160,88
97,46
3383,78
1,05
3552,97
3552,97
15355,82
24
8,89
206,13
183,50
5505,12
1,05
5780,38
5780,38
21136,20
H15
7,38
201,19
203,66
8146,34
1,05
8553,65
8553,65
29689,86
B3
6,20
162,15
181,67
3827,78
1,05
4019,17
4019,17
33709,03
25
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
H16
0,16
26,13
27
5,92
123,61
7,96
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
12,08
362,23
302,58
9080,48
1,05
9080,48
21959,02
H17
1700,00
12,83
319,53
340,88
2761,13
1,05
2761,13
19197,89
12,00
360,00
339,77
8575,67
1,05
8575,67
10622,22
28
11,46
334,52
347,26
8598,13
1,05
8598,13
2024,09
29
7,08
160,15
247,33
8359,87
1,05
8359,87
-6335,78
H18
4,98
96,96
128,56
2082,59
1,05
2082,59
-8418,37
1,65
23,88
60,42
2582,44
1,05
2582,44
-11000,81
116084,01 127084,82
54