| Version No. | Dim. | A.2.1 |
A.2.2 |
A.2.3 |
|
| 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$ | 32.900 |
32.000 |
32.125 |
| I | Incidental cost PI | 1.000$ | 2.145 |
2.100 |
2.106 |
| O | Invested capital P | 1.000$ | 35.045 |
34.100 |
34.231 |
| I | Residual value R | 1.000$ | 2.115 |
2.098 |
2.085 |
| 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$ | 4.079 |
3.969 |
3.984 |
| |
|||||
| Ann. Operatg. Costs per Ship: | |||||
| i) Fuel Consumpt. Estimate: | |||||
| I | Necessary power PBN | kW | 10.960 |
10.000 |
9.250 |
| I | Spec. fuel consumpt. SFC | kg/kWh | 0,17 |
0,17 |
0,17 |
| I | Sea time per r.t. TS | h | 400 |
400 |
400 |
| I | Number of r.t. p.a. RT | - | 16,43 |
16,43 |
16,43 |
| I | Fuel addition factor FAF | - | 1,1 |
1,1 |
1,1 |
| O | Fuel consumption FC | t | 13.469 |
12.290 |
11.368 |
| 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$ | 876 |
852 |
856 |
| I | Stores and supplies | 1.000$ | 175 |
170 |
171 |
| I | Insurances | 1.000$ | 526 |
511 |
514 |
| I | Overheads and misc. | 1.000$ | 500 |
500 |
500 |
| iii) Voyage Costs for: | |||||
| O | Fuel oil | 1.000$ | 1.616 |
1.475 |
1.364 |
| O | Lubr. oil | 1.000$ | 162 |
147 |
136 |
| I | Port and canal | 1.000$ | 628 |
626 |
625 |
| I | Agent | 1.000$ | 66 |
66 |
66 |
| 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$ | 5.549 |
5.347 |
5.233 |
| Economic Results all Ships: | |||||
| O | Average annual costs AAC | 1.000$ | 9.628 |
9.316 |
9.217 |
| O | Required freight rate RFR | $/t | 9,63 |
9,32 |
9,22 |
| O | Invested capital P | 1.000$ | 35.045 |
34.100 |
34.231 |
| O | Fuel consumption p.a. FCT | t | 13.469 |
12.290 |
11.368 |