| Version No. | Dim. | A.2.4** |
A.2.5** |
A.2.2* |
|
| 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$ | 32.300 |
32.500 |
33.000 |
| I | Incidental cost PI | 1.000$ | 2.115 |
2.125 |
2.150 |
| O | Invested capital P | 1.000$ | 34.415 |
34.625 |
35.150 |
| I | Residual value R | 1.000$ | 2.115 |
2.130 |
2.115 |
| 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$ | 4.005 |
4.030 |
4.092 |
| |
|||||
| Ann. Operatg. Costs per Ship: | |||||
| i) Fuel Consumpt. Estimate: | |||||
| I | Necessary power PBN | kW | 8.870 |
8.557 |
10.000 |
| 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 | 10.901 |
10.516 |
12.290 |
| 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$ | 860 |
866 |
879 |
| I | Stores and supplies | 1.000$ | 172 |
173 |
176 |
| I | Insurances | 1.000$ | 517 |
520 |
527 |
| I | Overheads and misc. | 1.000$ | 500 |
500 |
500 |
| iii) Voyage Costs for: | |||||
| O | Fuel oil | 1.000$ | 1.308 |
1.262 |
1.475 |
| O | Lubr. oil | 1.000$ | 131 |
126 |
147 |
| I | Port and canal | 1.000$ | 625 |
625 |
627 |
| 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$ | 5.179 |
5.138 |
5.397 |
| Economic Results all Ships: | |||||
| O | Average annual costs AAC | 1.000$ | 9.184 |
9.168 |
9.489 |
| O | Required freight rate RFR | $/t | 9,18 |
9,17 |
9,49 |
| O | Invested capital P | 1.000$ | 34.415 |
34.625 |
35.150 |
| O | Fuel consumption p.a. FCT | t | 10.901 |
10.516 |
12.290 |