| Version No. | Dim. | C.1 |
C.2 |
C.3 |
|
| Basic Data: | |||||
| I | Annual transp. requir. C | t | 1.000.000 |
1.000.000 |
1.000.000 |
| I | Number of ships NS | - | 3 |
3 |
3 |
| Investment Costs per Ship: | |||||
| I | Construction cost PC | 1.000$ | 17.400 |
17.400 |
17.600 |
| I | Incidental cost PI | 1.000$ | 1.370 |
1.370 |
1.380 |
| O | Invested capital P | 1.000$ | 18.770 |
18.770 |
18.980 |
| I | Residual value R | 1.000$ | 879 |
851 |
852 |
| 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$ | 2.189 |
2.190 |
2.215 |
| |
|||||
| Ann. Operatg. Costs per Ship: | |||||
| i) Fuel Consumpt. Estimate: | |||||
| I | Necessary power PBN | kW | 3.400 |
5.000 |
7.700 |
| I | Spec. fuel consumpt. SFC | kg/kWh | 0,17 |
0,17 |
0,17 |
| I | Sea time per r.t. TS | h | 461 |
400 |
353 |
| I | Number of r.t. p.a. RT | - | 16,42 |
18,81 |
21,18 |
| I | Fuel addition factor FAF | - | 1,1 |
1,1 |
1,1 |
| O | Fuel consumption FC | t | 4.813 |
7.035 |
10.765 |
| 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$ | 469 |
469 |
474 |
| I | Stores and supplies | 1.000$ | 94 |
94 |
95 |
| I | Insurances | 1.000$ | 282 |
282 |
285 |
| I | Overheads and misc. | 1.000$ | 167 |
167 |
167 |
| iii) Voyage Costs for: | |||||
| O | Fuel oil | 1.000$ | 578 |
844 |
1.292 |
| O | Lubr. oil | 1.000$ | 58 |
84 |
129 |
| I | Port and canal | 1.000$ | 221 |
228 |
238 |
| I | Agent | 1.000$ | 66 |
75 |
85 |
| 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$ | 2.934 |
3.244 |
3.765 |
| Economic Results all Ships: | |||||
| O | Average annual costs AAC | 1.000$ | 15.371 |
16.300 |
17.939 |
| O | Required freight rate RFR | $/t | 15,37 |
16,30 |
17,94 |
| O | Invested capital P | 1.000$ | 56.310 |
56.310 |
56.940 |
| O | Fuel consumption p.a. FCT | t | 14.438 |
21.105 |
32.296 |