| Version No. | Dim. | A.1 |
A.2 |
A.3 |
|
| Basic Data: | |||||
| I | Annual transp. requir. C | t | 1.000.000 |
1.000.000 |
1.000.000 |
| I | Number of ships NS | - | 1 |
1 |
1 |
| Investment Costs per Ship: | |||||
| I | Construction cost PC | 1.000$ | 31.800 |
32.000 |
33.200 |
| I | Incidental cost PI | 1.000$ | 2.090 |
2.100 |
2.160 |
| O | Invested capital P | 1.000$ | 33.890 |
34.100 |
35.360 |
| I | Residual value R | 1.000$ | 2.208 |
2.098 |
2.013 |
| I | Interest rate p.a. i | - | 0,1 |
0,1 |
0,1 |
| I | Economic life N | years | 20 |
20 |
20 |
| O | Capital recov. factor CR | - | 0,117 |
0,117 |
0,117 |
| O | Present worth factor | - | 0,149 |
0,149 |
0,149 |
| O | Annual cost of cap.rec. ACCR | 1.000$ | 3.942 |
3.969 |
4.118 |
| |
|||||
| Ann. Operatg. Costs per Ship: | |||||
| i) Fuel Consumpt. Estimate: | |||||
| I | Necessary power PBN | kW | 6.500 |
10.000 |
15.100 |
| I | Spec. fuel consumpt. SFC | kg/kWh | 0,17 |
0,17 |
0,17 |
| I | Sea time per r.t. TS | h | 462 |
400 |
353 |
| I | Number of r.t. p.a. RT | - | 14,33 |
16,43 |
18,50 |
| I | Fuel addition factor FAF | - | 1,1 |
1,1 |
1,1 |
| O | Fuel consumption FC | t | 8.047 |
12.290 |
18.440 |
| I | Spec. fuel price SFP | $/t | 120 |
120 |
120 |
| ii) Basic Operating Costs for: | |||||
| I | Crew | 1.000$ | 1.000 |
1.000 |
1.000 |
| I | Mainten. and repair | 1.000$ | 847 |
852 |
884 |
| I | Stores and supplies | 1.000$ | 169 |
170 |
177 |
| I | Insurances | 1.000$ | 508 |
511 |
530 |
| I | Overheads and misc. | 1.000$ | 500 |
500 |
500 |
| iii) Voyage Costs for: | |||||
| O | Fuel oil | 1.000$ | 966 |
1.475 |
2.213 |
| O | Lubr. oil | 1.000$ | 97 |
147 |
221 |
| I | Port and canal | 1.000$ | 613 |
626 |
640 |
| I | Agent | 1.000$ | 57 |
66 |
74 |
| iv) Cargo Handling Costs: | |||||
| I | Loading port | 1.000$ | 0 |
0 |
0 |
| I | Discharging port | 1.000$ | 0 |
0 |
0 |
| O | Annual operating costs AOC | 1.000$ | 4.756 |
5.347 |
6.239 |
| Economic Results all Ships: | |||||
| O | Average annual costs AAC | 1.000$ | 8.698 |
9.316 |
10.357 |
| O | Required freight rate RFR | $/t | 8,70 |
9,32 |
10,36 |
| O | Invested capital P | 1.000$ | 33.890 |
34.100 |
35.360 |
| O | Fuel consumption p.a. FCT | t | 8.047 |
12.290 |
18.440 |