2012 47.92 21.66 39.57 109.1
Sjöfart _farledsavg 47.29 21.54 40.94 109.8
Sjöfart _lotsavg 47.73 21.64 39.92 109.3
Sjöfart -10% 44.95 21.74 43.59 110.3
Scenario Väg Järnväg Sjöfart Totalt
2012 100 100 100 100
Sjöfart _farledsavg 99 99 103 101
Sjöfart _lotsavg 100 100 101 100
22
Bilaga 1. CBA-underlag analyser IVV-nätet: Bas IVV
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 881 250 156 570 23 446 23 047 315
102 Lorry medium 3.5-16 ton 4 621 378 262 1 221 073 255 119 547 365 602 407 644 2 219 246
103 Lorry medium16-24 ton 3 045 659 388 4 730 417 965 475 916 844 3 563 012 930 6 988 844
104 Lorry HGV 25-40 ton 3 871 126 057 10 767 237 592 837 896 218 11 045 174 174 11 469 368
105 Lorry HGV 25-60 ton 11 285 656 407 21 952 506 270 1 479 490 118 33 054 565 752 20 551 941
106 Lorry HGV 74 ton - - - - -
201 Kombi train 635 964 821 1 065 268 607 14 790 922 6 773 830 467 200 808
202 Feeder/shunt train 1 137 951 496 221 992 983 3 283 602 840 006 891 50 499
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 199 183 075 607 022 820 8 763 005 4 032 608 228 116 110
208 Wagon load train (medium) 189 729 014 305 528 141 4 151 216 2 355 278 250 57 782
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 113 799 387 1 880 175 944 8 596 481 12 817 718 253 437 994
302 Container vessel 16.000 dwt (ship) 11 789 751 1 558 548 2 441 11 818 122 137
303 Container vessel 27.200 dwt(ship) 7 568 997 601 028 630 5 048 827 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 726 605 496 562 206 584 4 872 565 1 450 004 078 435 171
306 Other vessel 2.500 dwt (ship) 319 932 642 414 086 622 2 756 478 2 233 171 785 213 949
307 Other vessel 3.500 dwt (ship) 309 662 353 310 037 906 1 886 350 2 144 284 639 136 041
308 Other vessel 5.000 dwt (ship) 652 094 412 489 821 848 2 594 646 4 729 926 925 173 689
309 Other vessel 10.000 dwt (ship) 504 536 975 252 759 987 1 014 943 3 317 637 078 62 005
310 Other vessel 20.000 dwt (ship) 389 072 904 108 151 171 310 705 1 972 619 575 20 588
311 Other vessel 40.000 dwt (ship) 54 128 484 40 241 721 105 397 1 368 322 686 5 865
312 Other vessel 80.000 dwt (ship) 24 092 042 25 373 578 49 722 1 805 451 072 2 413
313 Other vessel 100.000 dwt (ship) 18 216 428 11 298 741 21 060 186 255 801 1 042
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 098 974 405 1 257 829 273 5 680 986 6 503 475 659 312 857
316 Ro/ro vessel 6.300 dwt (ship) 7 077 772 4 476 893 15 849 30 841 491 793
317 Ro/ro vessel 10.000 dwt (ship) 18 855 344 10 311 335 33 522 76 944 154 1 456
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 603 970 802 11 709 890 882 46 708 476 826 008 755 1 681 433
321 Rail ferry 5.000 dwt 32 440 930 41 024 755 86 722 32 084 262 4 257
322 Barge Inland water way 30 857 942 14 221 177 121 050 71 130 150 8 978
401 Freight airplane 8 460 896 4 044 17 123 -
23
Bilaga 2. CBA-underlag analyser IVV-nätet: -farledsavgift
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 869 663 149 760 22 434 21 727 300
102 Lorry medium 3.5-16 ton 4 621 043 013 1 218 914 411 119 298 875 601 408 875 2 215 784
103 Lorry medium16-24 ton 3 045 347 120 4 728 473 298 475 707 323 3 561 707 262 6 985 963
104 Lorry HGV 25-40 ton 3 870 934 398 10 749 976 334 836 497 445 11 027 834 117 11 451 093
105 Lorry HGV 25-60 ton 11 289 237 136 21 958 935 879 1 479 914 826 33 061 680 063 20 558 265
106 Lorry HGV 74 ton - - - - -
201 Kombi train 635 147 576 1 064 377 664 14 777 436 6 767 768 699 200 624
202 Feeder/shunt train 1 137 765 503 221 951 574 3 283 092 839 867 830 50 484
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 199 099 633 606 887 355 8 761 256 4 031 775 631 116 080
208 Wagon load train (medium) 189 735 893 305 542 361 4 151 368 2 355 364 866 57 784
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 113 330 002 1 879 821 203 8 594 600 12 815 548 572 437 897
302 Container vessel 16.000 dwt (ship) 11 789 751 1 558 548 2 441 11 818 122 137
303 Container vessel 27.200 dwt(ship) 7 568 997 601 028 630 5 048 827 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 726 086 281 561 343 055 4 864 792 1 447 913 761 434 494
306 Other vessel 2.500 dwt (ship) 316 147 229 408 446 373 2 717 912 2 210 592 261 211 022
307 Other vessel 3.500 dwt (ship) 312 725 250 314 175 339 1 912 170 2 165 536 642 137 870
308 Other vessel 5.000 dwt (ship) 652 018 881 489 729 724 2 594 146 4 729 150 661 173 657
309 Other vessel 10.000 dwt (ship) 504 541 002 252 764 225 1 014 961 3 317 692 032 62 006
310 Other vessel 20.000 dwt (ship) 389 046 613 108 145 229 310 688 1 972 516 781 20 586
311 Other vessel 40.000 dwt (ship) 54 128 927 40 241 974 105 398 1 368 329 960 5 865
312 Other vessel 80.000 dwt (ship) 24 092 042 25 373 578 49 722 1 805 451 072 2 413
313 Other vessel 100.000 dwt (ship) 18 216 428 11 298 741 21 060 186 255 801 1 042
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 097 102 089 1 256 470 928 5 675 342 6 494 402 472 312 516
316 Ro/ro vessel 6.300 dwt (ship) 7 076 517 4 476 678 15 849 30 839 951 793
317 Ro/ro vessel 10.000 dwt (ship) 18 854 103 10 310 734 33 520 76 939 630 1 456
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 603 628 164 11 710 426 315 46 698 500 825 760 161 1 681 074
321 Rail ferry 5.000 dwt 32 440 930 41 024 747 86 722 32 084 262 4 257
322 Barge Inland water way 36 964 451 19 806 382 168 157 98 667 026 12 481
401 Freight airplane 8 460 896 4 044 17 123 -
24
Bilaga 3. CBA-underlag analyser IVV-nätet: -10%
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 869 663 149 760 22 434 21 727 300
102 Lorry medium 3.5-16 ton 4 620 729 322 1 216 750 615 119 046 798 600 342 058 2 212 349
103 Lorry medium16-24 ton 3 045 163 187 4 727 032 687 475 547 633 3 560 697 344 6 983 920
104 Lorry HGV 25-40 ton 3 870 775 703 10 745 973 376 836 178 477 11 024 132 350 11 446 692
105 Lorry HGV 25-60 ton 11 288 467 520 21 963 381 224 1 480 210 297 33 066 952 377 20 562 646
106 Lorry HGV 74 ton - - - - -
201 Kombi train 634 625 226 1 064 050 622 14 772 186 6 765 249 840 200 560
202 Feeder/shunt train 1 137 667 539 221 931 871 3 282 768 839 802 817 50 478
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 199 048 328 606 832 468 8 760 392 4 031 451 909 116 067
208 Wagon load train (medium) 189 742 052 305 544 027 4 151 410 2 355 394 098 57 784
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 111 364 926 1 876 559 867 8 581 755 12 797 931 749 437 251
302 Container vessel 16.000 dwt (ship) 11 789 751 1 558 548 2 441 11 818 122 137
303 Container vessel 27.200 dwt(ship) 7 568 997 601 028 630 5 048 827 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 725 722 625 560 947 427 4 861 285 1 446 638 753 434 190
306 Other vessel 2.500 dwt (ship) 316 213 843 408 465 340 2 718 037 2 210 974 995 211 032
307 Other vessel 3.500 dwt (ship) 312 702 767 314 135 694 1 911 926 2 165 312 980 137 851
308 Other vessel 5.000 dwt (ship) 652 026 332 489 744 358 2 594 229 4 729 272 637 173 660
309 Other vessel 10.000 dwt (ship) 504 628 948 252 852 796 1 015 345 3 318 820 265 62 028
310 Other vessel 20.000 dwt (ship) 389 046 613 108 145 229 310 688 1 972 516 781 20 586
311 Other vessel 40.000 dwt (ship) 54 128 927 40 241 974 105 398 1 368 329 960 5 865
312 Other vessel 80.000 dwt (ship) 24 092 042 25 373 578 49 722 1 805 451 072 2 413
313 Other vessel 100.000 dwt (ship) 18 216 428 11 298 741 21 060 186 255 801 1 042
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 097 722 488 1 257 688 795 5 680 757 6 500 242 818 312 785
316 Ro/ro vessel 6.300 dwt (ship) 7 076 517 4 476 678 15 849 30 839 951 793
317 Ro/ro vessel 10.000 dwt (ship) 18 856 301 10 310 808 33 520 76 939 834 1 456
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 603 291 393 11 703 540 191 46 677 242 825 451 959 1 680 308
321 Rail ferry 5.000 dwt 32 440 929 41 024 749 86 722 32 084 262 4 257
322 Barge Inland water way 40 690 385 19 330 749 181 959 107 755 650 13 490
401 Freight airplane 8 460 896 4 044 17 123 -
25
Bilaga 4. CBA-underlag analyser IVV-nätet: -50%
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 883 765 159 074 23 858 23 479 319
102 Lorry medium 3.5-16 ton 4 618 285 764 1 197 099 181 116 799 347 590 474 145 2 180 419
103 Lorry medium16-24 ton 3 042 244 574 4 703 777 495 473 040 339 3 543 402 219 6 949 533
104 Lorry HGV 25-40 ton 3 851 890 929 10 654 171 575 828 973 536 10 944 117 878 11 344 702
105 Lorry HGV 25-60 ton 11 316 856 370 22 056 457 146 1 486 308 443 33 162 213 205 20 655 633
106 Lorry HGV 74 ton - - - - -
201 Kombi train 622 600 355 1 052 101 604 14 593 883 6 687 010 449 198 237
202 Feeder/shunt train 1 137 538 627 221 674 571 3 278 561 838 639 313 50 417
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 198 373 510 605 885 964 8 746 597 4 024 876 008 115 881
208 Wagon load train (medium) 189 800 982 305 738 706 4 153 220 2 356 408 001 57 828
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 112 173 753 1 874 353 694 8 573 511 12 782 613 827 436 833
302 Container vessel 16.000 dwt (ship) 11 797 347 1 560 809 2 443 11 834 077 137
303 Container vessel 27.200 dwt(ship) 7 584 943 603 260 632 5 067 606 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 722 404 935 556 553 272 4 822 311 1 436 661 645 430 739
306 Other vessel 2.500 dwt (ship) 315 594 544 407 664 230 2 712 721 2 204 742 159 210 621
307 Other vessel 3.500 dwt (ship) 311 139 749 310 390 140 1 888 825 2 140 289 663 136 133
308 Other vessel 5.000 dwt (ship) 652 787 834 491 433 447 2 603 655 4 742 484 673 174 321
309 Other vessel 10.000 dwt (ship) 504 933 749 253 139 966 1 016 544 3 322 240 307 62 103
310 Other vessel 20.000 dwt (ship) 388 912 184 108 229 097 310 925 1 975 029 336 20 603
311 Other vessel 40.000 dwt (ship) 53 450 640 40 181 904 105 258 1 367 488 359 5 857
312 Other vessel 80.000 dwt (ship) 25 385 964 25 460 616 49 864 1 806 135 538 2 423
313 Other vessel 100.000 dwt (ship) 17 775 098 11 272 600 21 022 185 980 493 1 038
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 071 860 696 1 238 203 301 5 596 296 6 402 371 773 307 988
316 Ro/ro vessel 6.300 dwt (ship) 7 083 073 4 482 510 15 876 30 866 472 793
317 Ro/ro vessel 10.000 dwt (ship) 18 849 587 10 311 594 33 521 76 935 526 1 456
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 598 233 484 11 664 307 253 46 479 148 821 944 507 1 673 180
321 Rail ferry 5.000 dwt 32 445 878 41 031 569 86 738 32 089 161 4 259
322 Barge Inland water way 79 101 356 32 925 622 537 302 326 567 624 38 982
401 Freight airplane 8 460 896 4 044 17 123 -
26
Bilaga 5. CBA-underlag analyser utökat IVV-nät: Bas IVV utökat nät
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 870 425 149 760 22 441 21 740 300
102 Lorry medium 3.5-16 ton 4 621 206 694 1 219 490 653 119 364 515 601 664 087 2 216 713
103 Lorry medium16-24 ton 3 045 643 679 4 729 523 635 475 819 744 3 562 496 079 6 987 546
104 Lorry HGV 25-40 ton 3 870 205 910 10 765 167 184 837 746 461 11 043 485 576 11 466 726
105 Lorry HGV 25-60 ton 11 286 416 832 21 955 844 583 1 479 707 987 33 057 181 816 20 555 321
106 Lorry HGV 74 ton - - - - -
201 Kombi train 635 681 024 1 065 237 522 14 789 235 6 771 862 437 200 794
202 Feeder/shunt train 1 137 852 789 221 930 871 3 282 758 839 720 629 50 481
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 199 156 166 607 262 865 8 766 658 4 034 172 525 116 157
208 Wagon load train (medium) 189 710 730 305 426 011 4 149 953 2 354 531 021 57 763
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 114 480 251 1 879 530 815 8 592 911 12 816 141 491 437 819
302 Container vessel 16.000 dwt (ship) 11 789 751 1 558 548 2 441 11 818 122 137
303 Container vessel 27.200 dwt(ship) 7 568 997 601 028 630 5 048 827 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 725 555 971 561 441 805 4 865 458 1 448 054 290 434 569
306 Other vessel 2.500 dwt (ship) 320 168 871 414 118 643 2 756 642 2 234 826 142 213 964
307 Other vessel 3.500 dwt (ship) 309 632 385 310 001 800 1 886 126 2 144 072 255 136 024
308 Other vessel 5.000 dwt (ship) 651 847 274 489 584 165 2 593 319 4 728 185 281 173 602
309 Other vessel 10.000 dwt (ship) 504 474 351 252 690 686 1 014 662 3 316 799 428 61 987
310 Other vessel 20.000 dwt (ship) 389 041 575 108 101 292 310 553 1 971 706 546 20 578
311 Other vessel 40.000 dwt (ship) 54 123 694 40 238 738 105 390 1 368 231 929 5 865
312 Other vessel 80.000 dwt (ship) 24 092 042 25 373 578 49 722 1 805 451 072 2 413
313 Other vessel 100.000 dwt (ship) 18 216 428 11 298 741 21 060 186 255 801 1 042
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 098 261 159 1 257 581 524 5 680 480 6 500 200 915 312 814
316 Ro/ro vessel 6.300 dwt (ship) 7 092 888 4 485 110 15 874 30 890 380 793
317 Ro/ro vessel 10.000 dwt (ship) 18 862 039 10 313 301 33 525 76 950 528 1 457
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 603 831 702 11 696 429 431 46 672 107 825 466 480 1 680 122
321 Rail ferry 5.000 dwt 32 439 650 41 023 203 86 719 32 082 954 4 256
322 Barge Inland water way 35 250 592 15 418 626 131 975 79 242 697 9 596
401 Freight airplane 8 460 896 4 044 17 123 -
27
Bilaga 6. CBA-underlag analyser utökat IVV-nät: -farledsavgift
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 870 425 149 760 22 441 21 740 300
102 Lorry medium 3.5-16 ton 4 620 752 041 1 216 718 097 119 043 737 600 352 848 2 212 285
103 Lorry medium16-24 ton 3 045 300 380 4 727 038 246 475 548 490 3 560 787 555 6 983 912
104 Lorry HGV 25-40 ton 3 869 898 631 10 747 300 479 836 298 660 11 025 647 767 11 447 755
105 Lorry HGV 25-60 ton 11 290 354 365 21 962 441 305 1 480 144 603 33 064 216 901 20 561 788
106 Lorry HGV 74 ton - - - - -
201 Kombi train 634 980 889 1 064 563 755 14 778 928 6 767 204 438 200 653
202 Feeder/shunt train 1 137 829 773 221 914 285 3 282 501 839 648 841 50 477
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 199 043 590 607 078 870 8 763 918 4 032 980 580 116 123
208 Wagon load train (medium) 189 787 199 305 626 287 4 152 703 2 356 096 380 57 801
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 114 016 529 1 879 149 921 8 590 660 12 812 694 778 437 707
302 Container vessel 16.000 dwt (ship) 11 789 751 1 558 548 2 441 11 818 122 137
303 Container vessel 27.200 dwt(ship) 7 568 997 601 028 630 5 048 827 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 725 015 815 560 713 011 4 859 007 1 446 046 748 434 003
306 Other vessel 2.500 dwt (ship) 316 211 508 408 475 608 2 718 091 2 211 181 937 211 036
307 Other vessel 3.500 dwt (ship) 312 695 518 314 134 845 1 911 916 2 165 324 180 137 852
308 Other vessel 5.000 dwt (ship) 651 774 237 489 495 030 2 592 835 4 727 431 522 173 568
309 Other vessel 10.000 dwt (ship) 504 478 378 252 694 949 1 014 680 3 316 854 382 61 989
310 Other vessel 20.000 dwt (ship) 389 015 590 108 095 588 310 536 1 971 606 265 20 576
311 Other vessel 40.000 dwt (ship) 54 124 236 40 239 055 105 391 1 368 240 053 5 865
312 Other vessel 80.000 dwt (ship) 24 092 042 25 373 578 49 722 1 805 451 072 2 413
313 Other vessel 100.000 dwt (ship) 18 216 428 11 298 741 21 060 186 255 801 1 042
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 095 741 334 1 255 239 282 5 669 784 6 489 697 637 312 195
316 Ro/ro vessel 6.300 dwt (ship) 7 092 540 4 484 914 15 873 30 889 167 793
317 Ro/ro vessel 10.000 dwt (ship) 18 862 039 10 313 301 33 525 76 950 528 1 457
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 603 666 288 11 704 998 899 46 685 900 825 540 492 1 680 620
321 Rail ferry 5.000 dwt 32 438 725 41 021 900 86 716 32 082 037 4 256
322 Barge Inland water way 42 089 315 21 442 760 182 715 108 985 497 13 307
401 Freight airplane 8 460 896 4 044 17 123 -
28
Bilaga 7. CBA-underlag analyser utökat IVV-nät: -10%
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 870 425 149 760 22 441 21 740 300
102 Lorry medium 3.5-16 ton 4 620 591 989 1 215 761 596 118 929 421 599 830 971 2 210 721
103 Lorry medium16-24 ton 3 045 042 827 4 725 631 435 475 394 807 3 559 827 861 6 981 809
104 Lorry HGV 25-40 ton 3 869 283 216 10 743 930 742 836 034 180 11 022 239 376 11 443 918
105 Lorry HGV 25-60 ton 11 290 818 506 21 967 502 357 1 480 479 088 33 069 377 916 20 566 790
106 Lorry HGV 74 ton - - - - -
201 Kombi train 634 499 440 1 064 089 426 14 771 671 6 763 973 948 200 559
202 Feeder/shunt train 1 137 557 967 221 859 743 3 281 758 839 478 487 50 463
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 198 957 651 606 992 042 8 762 777 4 032 471 399 116 104
208 Wagon load train (medium) 189 788 371 305 644 136 4 152 929 2 356 221 503 57 806
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 113 526 363 1 878 834 963 8 589 127 12 811 231 490 437 625
302 Container vessel 16.000 dwt (ship) 11 792 344 1 558 598 2 441 11 818 598 137
303 Container vessel 27.200 dwt(ship) 7 571 569 601 248 630 5 050 685 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 724 812 406 560 325 798 4 855 562 1 444 979 694 433 702
306 Other vessel 2.500 dwt (ship) 316 180 372 408 454 622 2 717 946 2 210 950 844 211 025
307 Other vessel 3.500 dwt (ship) 312 672 065 314 099 006 1 911 695 2 165 092 892 137 837
308 Other vessel 5.000 dwt (ship) 651 771 978 489 496 188 2 592 841 4 727 439 476 173 569
309 Other vessel 10.000 dwt (ship) 504 478 447 252 694 984 1 014 680 3 316 854 903 61 989
310 Other vessel 20.000 dwt (ship) 389 015 283 108 095 351 310 536 1 971 603 752 20 576
311 Other vessel 40.000 dwt (ship) 54 124 137 40 238 992 105 391 1 368 239 203 5 865
312 Other vessel 80.000 dwt (ship) 24 092 042 25 373 578 49 722 1 805 451 072 2 413
313 Other vessel 100.000 dwt (ship) 18 216 428 11 298 741 21 060 186 255 801 1 042
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 094 937 877 1 254 759 438 5 667 382 6 486 253 746 312 058
316 Ro/ro vessel 6.300 dwt (ship) 7 094 129 4 485 809 15 876 30 894 702 794
317 Ro/ro vessel 10.000 dwt (ship) 18 862 996 10 312 773 33 523 76 946 208 1 457
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 603 431 497 11 702 401 080 46 676 251 825 365 584 1 680 274
321 Rail ferry 5.000 dwt 32 438 726 41 021 905 86 716 32 082 037 4 256
322 Barge Inland water way 45 558 059 20 771 640 196 166 117 780 789 14 234
401 Freight airplane 8 460 896 4 044 17 123 -
29
Bilaga 8. CBA-underlag analyser utökat IVV-nät: -50%
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 883 631 158 417 23 753 23 369 319
102 Lorry medium 3.5-16 ton 4 618 049 192 1 192 234 467 116 231 780 587 910 495 2 172 618
103 Lorry medium16-24 ton 3 041 168 918 4 697 045 291 472 297 528 3 537 719 791 6 939 638
104 Lorry HGV 25-40 ton 3 847 539 430 10 636 454 879 827 581 929 10 930 645 084 11 324 561
105 Lorry HGV 25-60 ton 11 321 481 895 22 065 721 264 1 486 932 804 33 167 829 368 20 664 244
106 Lorry HGV 74 ton - - - - -
201 Kombi train 620 924 251 1 050 421 829 14 568 949 6 674 970 282 197 918
202 Feeder/shunt train 1 136 881 005 221 490 262 3 275 913 837 908 696 50 375
204 System train STAX 22.5 298 620 364 132 165 349 1 712 998 967 616 259 25 961
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 198 048 906 605 718 413 8 744 196 4 023 800 636 115 847
208 Wagon load train (medium) 189 768 922 305 605 376 4 151 426 2 355 329 262 57 806
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 111 579 574 1 873 852 370 8 573 141 12 777 484 078 436 814
302 Container vessel 16.000 dwt (ship) 11 794 754 1 560 759 2 443 11 833 601 137
303 Container vessel 27.200 dwt(ship) 7 583 707 603 247 632 5 067 463 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 721 722 343 557 004 777 4 826 429 1 435 567 044 431 093
306 Other vessel 2.500 dwt (ship) 315 614 777 407 518 005 2 711 762 2 203 982 529 210 542
307 Other vessel 3.500 dwt (ship) 310 834 886 309 563 669 1 883 460 2 137 984 472 135 756
308 Other vessel 5.000 dwt (ship) 652 699 927 491 724 738 2 605 509 4 740 362 743 174 443
309 Other vessel 10.000 dwt (ship) 504 945 223 253 331 463 1 017 446 3 320 999 159 62 155
310 Other vessel 20.000 dwt (ship) 388 858 429 108 129 059 310 605 1 974 061 215 20 581
311 Other vessel 40.000 dwt (ship) 53 479 593 40 184 929 105 264 1 367 559 041 5 857
312 Other vessel 80.000 dwt (ship) 25 385 964 25 460 616 49 864 1 806 135 538 2 423
313 Other vessel 100.000 dwt (ship) 17 775 098 11 272 600 21 022 185 980 493 1 038
314 Other vessel 250.000 dwt (ship) 13 352 803 621 247 630 11 872 003 40
315 Ro/ro vessel 3.600 dwt (ship) 1 074 116 363 1 240 039 737 5 604 100 6 408 521 187 308 435
316 Ro/ro vessel 6.300 dwt (ship) 7 085 661 4 483 132 15 876 30 872 823 794
317 Ro/ro vessel 10.000 dwt (ship) 18 853 505 10 312 247 33 520 76 940 578 1 456
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 591 361 539 11 547 675 604 46 061 972 815 042 755 1 658 161
321 Rail ferry 5.000 dwt 32 443 976 41 028 885 86 731 32 087 276 4 259
322 Barge Inland water way 92 623 127 38 446 552 614 715 376 681 512 43 148
401 Freight airplane 8 460 896 4 044 17 123 -
30
Bilaga 9. CBA-underlag analyser all sjöfart: -lotsavgift
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 887 776 161 262 24 186 24 015 324
102 Lorry medium 3.5-16 ton 4 621 643 803 1 224 830 831 119 986 776 604 202 061 2 225 303
103 Lorry medium16-24 ton 3 041 417 608 4 722 703 239 475 128 757 3 557 262 390 6 976 276
104 Lorry HGV 25-40 ton 3 882 856 227 10 803 607 827 840 874 145 11 062 366 835 11 507 535
105 Lorry HGV 25-60 ton 11 260 227 840 21 812 857 949 1 469 962 307 32 855 969 375 20 423 560
106 Lorry HGV 74 ton - - - - -
201 Kombi train 635 836 911 1 063 474 321 14 769 475 6 761 875 442 200 477
202 Feeder/shunt train 1 141 748 574 222 541 882 3 292 251 842 415 176 50 608
204 System train STAX 22.5 298 571 146 132 159 040 1 712 916 967 592 465 25 960
205 System train STAX 25 250 991 626 288 703 750 3 529 326 2 444 003 665 52 210
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 198 943 391 605 522 516 8 738 227 4 022 648 868 115 786
208 Wagon load train (medium) 190 567 029 308 142 509 4 186 410 2 375 319 736 58 272
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 127 318 123 1 901 085 020 8 733 243 12 879 361 851 444 712
302 Container vessel 16.000 dwt (ship) 12 096 663 1 653 078 2 589 12 528 023 145
303 Container vessel 27.200 dwt(ship) 7 528 927 599 805 629 5 038 497 33
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 742 319 471 586 153 127 5 080 121 1 515 680 941 453 934
306 Other vessel 2.500 dwt (ship) 318 263 897 410 208 300 2 731 694 2 221 102 174 211 927
307 Other vessel 3.500 dwt (ship) 315 960 855 314 663 924 1 915 993 2 176 100 099 138 048
308 Other vessel 5.000 dwt (ship) 658 399 966 491 770 179 2 605 463 4 734 236 528 174 442
309 Other vessel 10.000 dwt (ship) 510 286 157 256 369 973 1 030 582 3 337 929 590 62 964
310 Other vessel 20.000 dwt (ship) 387 764 221 105 856 764 303 293 1 966 162 125 20 089
311 Other vessel 40.000 dwt (ship) 52 035 159 39 723 622 104 032 1 364 706 160 5 784
312 Other vessel 80.000 dwt (ship) 24 710 571 25 409 282 49 780 1 805 989 536 2 417
313 Other vessel 100.000 dwt (ship) 18 255 479 11 284 474 21 040 186 585 807 1 040
314 Other vessel 250.000 dwt (ship) 11 237 863 530 142 541 10 054 681 34
315 Ro/ro vessel 3.600 dwt (ship) 1 145 048 005 1 303 232 502 5 875 477 6 740 181 526 323 298
316 Ro/ro vessel 6.300 dwt (ship) 7 043 829 4 455 660 15 791 30 750 200 786
317 Ro/ro vessel 10.000 dwt (ship) 18 822 203 10 340 670 33 652 77 246 360 1 461
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 595 113 367 11 641 011 877 46 370 198 818 558 221 1 669 255
321 Rail ferry 5.000 dwt 33 241 365 42 053 371 88 771 32 876 012 4 358
322 Barge Inland water way - - - - -
401 Freight airplane 8 460 896 4 044 17 123 -
31
Bilaga 10. CBA-underlag analyser all sjöfart: -farledsavgift
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 869 646 149 342 22 369 21 628 300
102 Lorry medium 3.5-16 ton 4 620 617 481 1 216 839 920 119 059 645 600 539 980 2 212 556
103 Lorry medium16-24 ton 3 046 551 277 4 723 956 747 475 302 146 3 559 532 123 6 981 331
104 Lorry HGV 25-40 ton 3 835 830 977 10 555 062 114 821 443 932 10 806 086 941 11 240 167
105 Lorry HGV 25-60 ton 11 319 648 842 21 706 980 276 1 462 369 645 32 679 738 230 20 335 800
106 Lorry HGV 74 ton - - - - -
201 Kombi train 634 994 723 1 060 745 589 14 731 149 6 748 935 020 199 774
202 Feeder/shunt train 1 125 457 871 221 213 648 3 276 841 838 670 756 50 315
204 System train STAX 22.5 303 646 204 139 790 077 1 821 371 1 030 100 535 27 381
205 System train STAX 25 259 113 213 286 593 963 3 504 344 2 423 292 750 51 748
206 System train STAX 30 590 243 547 401 445 059 1 462 488 4 222 015 849 35 308
207 Wagon load train (short) 197 263 770 612 818 815 8 807 280 4 051 020 198 117 283
208 Wagon load train (medium) 185 105 199 288 727 898 3 925 696 2 225 759 190 54 635
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 3 026 036 576 1 951 332 958 8 907 362 13 223 687 331 453 854
302 Container vessel 16.000 dwt (ship) 10 375 785 1 342 720 2 102 10 177 018 118
303 Container vessel 27.200 dwt(ship) 9 604 214 1 102 516 1 153 9 240 212 60
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 699 470 849 552 374 431 4 786 423 1 414 426 606 427 649
306 Other vessel 2.500 dwt (ship) 303 816 465 420 406 166 2 798 141 2 256 498 934 217 329
307 Other vessel 3.500 dwt (ship) 308 901 340 341 763 746 2 071 301 2 378 770 197 149 723
308 Other vessel 5.000 dwt (ship) 608 927 417 518 918 947 2 749 210 5 023 578 549 184 317
309 Other vessel 10.000 dwt (ship) 491 288 035 264 066 218 1 058 589 3 456 410 243 64 732
310 Other vessel 20.000 dwt (ship) 345 711 766 111 577 613 320 323 2 036 544 324 21 233
311 Other vessel 40.000 dwt (ship) 48 284 721 32 771 975 82 964 959 298 684 4 734
312 Other vessel 80.000 dwt (ship) 20 556 626 25 391 163 49 741 1 805 801 601 2 416
313 Other vessel 100.000 dwt (ship) 12 615 839 11 298 898 21 060 186 266 797 1 042
314 Other vessel 250.000 dwt (ship) 8 647 744 3 587 242 4 312 454 468 111 198
315 Ro/ro vessel 3.600 dwt (ship) 1 072 245 269 1 303 791 321 5 865 596 6 707 390 212 323 269
316 Ro/ro vessel 6.300 dwt (ship) 6 174 526 4 822 524 16 995 33 060 283 854
317 Ro/ro vessel 10.000 dwt (ship) 17 648 274 10 590 159 34 337 76 240 068 1 494
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 539 163 799 10 942 993 852 44 093 044 781 947 615 1 587 278
321 Rail ferry 5.000 dwt 32 413 746 40 996 014 86 408 32 038 567 4 243
322 Barge Inland water way 36 022 503 19 521 451 165 569 97 206 809 12 307
401 Freight airplane 8 460 896 4 044 17 123 -
32
Bilaga 11. CBA-underlag analyser all sjöfart: -10%
Fordon Beskrivning Nodkostnad (kr) Länkkostnad (kr) Fordonskm Tonkm Transporttid (h)
101 Lorry light LGV.< 3.5 ton 870 272 149 939 22 453 21 760 301
102 Lorry medium 3.5-16 ton 4 619 642 838 1 208 826 215 118 145 638 596 440 848 2 199 861
103 Lorry medium16-24 ton 3 041 294 461 4 691 578 547 472 116 911 3 536 351 518 6 938 870
104 Lorry HGV 25-40 ton 3 735 911 364 9 715 943 269 754 653 075 9 981 381 085 10 351 213
105 Lorry HGV 25-60 ton 11 358 621 454 20 890 387 127 1 405 792 221 31 188 678 023 19 609 295
106 Lorry HGV 74 ton - - - - -
201 Kombi train 666 013 793 1 072 383 056 14 894 642 6 898 499 639 201 566
202 Feeder/shunt train 1 118 995 764 219 194 012 3 251 110 831 995 476 49 952
204 System train STAX 22.5 303 124 337 139 298 030 1 814 752 1 027 885 179 27 283
205 System train STAX 25 258 367 359 285 726 774 3 497 094 2 417 983 265 51 563
206 System train STAX 30 591 025 938 403 116 710 1 468 382 4 228 997 313 35 453
207 Wagon load train (short) 197 327 554 616 847 580 8 845 442 4 068 199 973 117 652
208 Wagon load train (medium) 185 942 406 294 373 628 4 004 260 2 269 584 234 55 643
209 Wagon load train (long) - - - - -
210 Combi train (XL 750 m 201L) - - - - -
211 System train STAX 22,5 (XL 750 m 204L) - - - - -
212 Wagonload train (XL 750 m) - - - - -
301 Container vessel 5.300 dwt (ship) 2 824 464 641 1 828 311 722 8 939 779 14 205 910 928 454 749
302 Container vessel 16.000 dwt (ship) 10 678 766 1 224 256 2 087 10 106 276 117
303 Container vessel 27.200 dwt(ship) 8 606 891 1 009 210 1 204 9 499 558 61
304 Container vessel 100.000 dwt (ship) - - - - -
305 Other vessel 1.000 dwt (ship) 724 607 987 645 498 687 6 186 655 1 845 520 241 553 605
306 Other vessel 2.500 dwt (ship) 308 636 818 367 374 834 2 717 464 2 255 706 424 210 617
307 Other vessel 3.500 dwt (ship) 257 048 138 272 916 206 1 832 009 2 118 909 809 132 311
308 Other vessel 5.000 dwt (ship) 590 314 227 508 334 393 2 975 647 5 351 845 946 199 598
309 Other vessel 10.000 dwt (ship) 413 677 316 243 642 262 1 079 610 3 562 948 155 66 119
310 Other vessel 20.000 dwt (ship) 297 406 544 102 640 337 327 440 2 058 877 370 21 667
311 Other vessel 40.000 dwt (ship) 34 335 720 27 780 991 81 184 1 164 728 007 4 507
312 Other vessel 80.000 dwt (ship) 19 222 260 23 017 948 49 862 1 806 776 731 2 424
313 Other vessel 100.000 dwt (ship) 11 389 092 11 021 592 22 838 186 984 005 1 127
314 Other vessel 250.000 dwt (ship) 6 005 622 470 254 533 9 225 967 34
315 Ro/ro vessel 3.600 dwt (ship) 1 136 742 170 1 423 578 156 7 014 605 8 034 883 250 386 738
316 Ro/ro vessel 6.300 dwt (ship) 7 541 233 5 829 074 24 328 45 661 374 1 172
317 Ro/ro vessel 10.000 dwt (ship) 17 239 276 10 238 316 37 601 79 603 324 1 620
318 Road ferry 2.500 dwt - - - - -
319 Road ferry 5.000 dwt - - - - -
320 Road ferry 7.500 dwt 1 265 552 196 9 094 096 126 39 874 223 703 655 530 1 435 410
321 Rail ferry 5.000 dwt 29 963 247 40 229 209 88 771 32 904 477 4 359
322 Barge Inland water way 34 326 803 18 324 495 172 149 101 363 370 12 807
401 Freight airplane 8 460 896 4 044 17 123 -