武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)計(jì)算表、15000噸船舶的五個(gè)不同航速方案噸位1500015000150001500015000航速56789船舶技術(shù)性能參數(shù)計(jì)算載重量系數(shù)E0.7950.7950.7950.7950.795排水量△19664.4019658.3019664.3419683.9719718.48船長(zhǎng)Lbp136.49136.49136.49136.49136.49船寬B21.2821.2821.2821.2821.28吃水T9.069.069.069.069.06型深D11.9611.9611.9611.9611.96方形系數(shù)CB0.920.900.890.870.86KC1.171.151.131.121.10海軍常數(shù)C326.66326.66326.66326.66326.66主機(jī)額定功率PB278.78481.63764.971142.641628.83艙容VH22622.2722315.1522004.4321689.5921370.17機(jī)電設(shè)備重量WM36.4462.1597.33143.16200.68船體重量WS3545.423516.153486.873457.603428.32舾裝重量WO907.31907.31907.31907.31907.31空船重量LW4489.184485.624491.524508.074536.32新載重量DW115175.2315172.6915172.8215175.9015182.16DW1與DW的誤差0.010.010.010.010.01諾曼爾系數(shù)1.271.271.271.271.27△119441.9519439.2319445.1919460.9619487.51壓載排水量4B11371.7211366.0211374.0411397.4611437.79滿載水線面系數(shù)CW0.940.930.920.910.90壓載吃水TB5.245.265.285.305.33壓載下的方形系數(shù)CB〃0.730.730.720.720.72壓載水線面系數(shù)CWB0.810.810.810.810.81滿載浮心高度KB4.524.544.554.574.59壓載浮心高度KBB2.782.792.802.812.83滿載穩(wěn)心半徑BM3.973.973.983.983.99壓載穩(wěn)心半徑BMB6.606.576.546.516.47滿載重心高度KG6.826.826.826.826.82壓載重心高度KGB5.985.985.985.985.98初穩(wěn)性高度GM1.681.701.721.741.76橫搖周期TQ11.3211.2511.1911.1211.05船型營(yíng)運(yùn)參數(shù)計(jì)算技術(shù)速度V技4.745.686.637.588.53營(yíng)運(yùn)速度V營(yíng)4.405.296.237.128.10壓載速度4.855.816.867.848.91

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)滿載航行時(shí)間6.375.344.554.003.54壓載航行時(shí)間5.814.874.153.653.23滿載主機(jī)航行燃油重量11.2616.5222.6930.2038.61壓載主機(jī)航行燃油重量10.3315.1820.8927.8535.67航次可變載荷EJ74.9678.0283.0690.5999.54航次凈載重量NDW14825.0414821.9814816.9414809.4114800.46往返航次時(shí)間t往返14.1912.2110.719.668.77單船年往返航次數(shù)n22.6326.3030.0033.2636.62n取整向下2226303336單船年運(yùn)量326150.88385371.55444508.09488710.54532816.71航線所需船舶數(shù)N24.5320.7618.0016.3715.01N向上取整2521181716船型經(jīng)濟(jì)指標(biāo)計(jì)算單船造價(jià)P21771308.4821696087.2821638707.621601399.9821586147.47船舶總投資P總（萬(wàn)元）43542.6236449.4331159.7429377.9027630.27主機(jī)油耗16.9624.5433.2343.6455.01輔機(jī)油耗1.582.353.274.415.71鍋爐用油量0.840.840.840.840.84往返航次燃料費(fèi)57734.8583171.71112513.78147826.03186639.64往返航次燃潤(rùn)料費(fèi)63508.3391488.88123765.16162608.63205303.61折舊費(fèi)1238243.171233964.9641230701.4951228579.6241227712.137維修費(fèi)1523991.5931518726.111514709.5321512097.9991511030.323保險(xiǎn)費(fèi)217713.0848216960.8728216387.076216013.9998215861.4747燃潤(rùn)料費(fèi)1397183.3562378710.7973712954.6755366084.8187390929.806工資968000968000968000968000968000代理費(fèi)377487.0237446029.0362514473.666565633.5765616682.065拖輪費(fèi)2640031200360003960043200港務(wù)費(fèi)163075.4379192685.7768222254.0461244355.2689266408.3571單船運(yùn)輸總成本S總6955404.3128219150.0669900565.28111929841.5114399793.13運(yùn)費(fèi)收入12582900.7914867634.5417149122.218854452.5520556068.83單位運(yùn)輸成本S噸21.325726321.3278587622.2730822124.4108538527.02579095稅前利潤(rùn)W前5250009.4566202455.4396734083.2526358977.4615539593.637稅后利潤(rùn)W后3517506.3354155645.1444511835.7794260514.8993711527.737稅后收益A4755749.5055389610.1085742537.2745489094.5234939239.874平均年費(fèi)用AAC8112200.0049371948.95911050315.3613077609.315546750.49必要運(yùn)費(fèi)率RFR24.8724.3224.8626.7629.18投資回收期PBP5.935.054.664.915.59凈現(xiàn)值NPV20895521.3726579300.6929759061.6227552073.8222699959.17NPV1-3228607.54-689500.849739706.0709-208316.709-2330613.3NPV26754933.77910603586.4212761825.4611289716.68030858.696內(nèi)部收益率IRR21.77%24.39%24.45%24.82%22.75%

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)、20000噸船舶的五個(gè)不同航速方案噸位2000020000200002000020000航速56789船型技術(shù)性能參數(shù)計(jì)算載重量系數(shù)E0.7950.7950.7950.7950.795排水量△25157.2325157.2325157.2325157.2325157.23船長(zhǎng)Lbp149.87149.87149.87149.87149.87船寬B23.2123.2123.2123.2123.21吃水T9.599.599.599.599.59型深D13.4113.4113.4113.4113.41方形系數(shù)CB0.920.910.890.880.87KC1.171.151.141.131.11海軍常數(shù)C339.37339.37339.37339.37339.37主機(jī)額定功率PB316.23546.45867.741295.291844.27艙容VH31841.6231429.4831012.2030589.0830159.48機(jī)電設(shè)備重量WM41.2370.27109.91161.38225.71船體重量WS4545.884510.134474.374438.624402.86舾裝重量WO1097.801097.801097.801097.801097.80空船重量LW5684.915678.205682.095697.805726.38新載重量DW119472.3219479.0319475.1519459.4319430.85DW1與DW的誤差0.030.030.030.030.03諾曼爾系數(shù)1.271.271.271.271.27△125825.9325816.8825821.4925841.3325877.75壓載排水量4B14489.9414483.2314487.1214502.8314531.41滿載水線面系數(shù)CW0.940.930.920.920.91壓載吃水TB5.525.545.565.585.62壓載下的方形系數(shù)CB〃0.740.730.730.730.73壓載水線面系數(shù)CWB0.820.820.820.810.81滿載浮心高度KB4.794.804.824.834.85壓載浮心高度KBB2.922.932.952.962.98滿載穩(wěn)心半徑BM4.464.474.474.484.48壓載穩(wěn)心半徑BMB7.477.447.417.377.32滿載重心高度KG7.647.647.647.647.64壓載重心高度KGB6.716.716.716.716.71初穩(wěn)性高度GM1.601.621.641.671.69橫搖周期TQ12.7312.6512.5712.4912.41船型營(yíng)運(yùn)參數(shù)計(jì)算技術(shù)速度V技4.745.686.637.588.53營(yíng)運(yùn)速度V營(yíng)4.405.296.237.128.10壓載速度4.855.816.867.848.91滿載航行時(shí)間6.375.344.554.003.54壓載航行時(shí)間5.814.874.153.653.23

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)滿載主機(jī)航行燃油重量12.7718.7425.7434.2443.72壓載主機(jī)航行燃油重量11.7217.2323.7031.5740.39航次可變載荷EJ79.2082.8388.6797.25107.40航次凈載重量NDW19820.8019817.1719811.3319802.7519792.60往返航次時(shí)間t往返14.4612.4810.989.939.04單船年往返航次數(shù)n22.2125.7329.2632.3535.52n取整向下2225293235單船年運(yùn)量436057.51495429.27574528.71633687.85692741.04航線所需船舶數(shù)N18.3516.1513.9212.6211.55N向上取整1917141312船型經(jīng)濟(jì)指標(biāo)計(jì)算單船造價(jià)P27123297.2427029303.2626955288.8526903572.9326876098.99船舶總投資P總（萬(wàn)元）41227.4118136759.8524330189.9235127979.7158526059.06558主機(jī)油耗19.2427.8437.6949.4762.28輔機(jī)油耗1.832.733.815.146.66鍋爐用油量1.011.011.011.011.01往返航次燃料費(fèi)65735.7294721.32128143.08168297.43212318.84往返航次燃潤(rùn)料費(fèi)72309.30104193.45140957.39185127.17233550.72折舊費(fèi)1542637.5311537291.6231533082.0531530140.711528578.13維修費(fèi)1898630.8071892051.2281886870.2191883250.1051881326.929保險(xiǎn)費(fèi)271232.9724270293.0326269552.8885269035.7293268760.9899燃潤(rùn)料費(fèi)1590804.5292604836.3544087764.2335924069.428174275.154工資10560001056000105600010560001056000代理費(fèi)504692.9584573409.8313664959.5346733430.3163801778.4751拖輪費(fèi)2640030000348003840042000港務(wù)費(fèi)218028.7534247714.6325287264.3575316843.9245346370.518單船運(yùn)輸總成本S總8362855.9429660702.00111553286.2213824906.1216587164.94運(yùn)費(fèi)收入16823098.6119113661.0422165317.8224447677.2126725949.17單位運(yùn)輸成本S噸19.178332719.4996595620.1091536821.8165870623.94425056稅前利潤(rùn)W前7955549.7148879549.2119947072.0679889340.7719337005.757稅后利潤(rùn)W后5330218.3095949297.9726664538.2856625858.3166255793.857稅后收益A6872855.8397486589.5948197620.3388155999.0277784371.987平均年費(fèi)用AAC9804023.95611096875.7412985527.2815254399.3218015198.33必要運(yùn)費(fèi)率RFR22.4822.4022.6024.0726.01投資回收期PBP4.934.433.973.984.20凈現(xiàn)值NPV34423419.8239947328.646312994.2345994945.9742732290.05NPV1-4521380.9-2412479.2-4080.74211-89087.5002-1281791.26NPV25514324.2818510551.65911947068.7211801682.3810071389.99內(nèi)部收益率IRR25.49%27.79%30.00%29.93%28.87%

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)、25000噸船舶的五個(gè)不同航速方案噸位2500025000250002500025000航速56789船型技術(shù)性能參數(shù)計(jì)算載重量系數(shù)E0.80.80.80.80.8排水量△3125031250312503125031250船長(zhǎng)Lbp161.01161.01161.01161.01161.01船寬B24.8424.8424.8424.8424.84吃水T10.0410.0410.0410.0410.04型深D14.6314.6314.6314.6314.63方形系數(shù)CB0.920.910.900.880.87KC1.171.161.141.131.12海軍常數(shù)C349.96349.96349.96349.96349.96主機(jī)額定功率PB354.37612.35972.391451.502066.68艙容VH41214.5640699.8440178.2739648.8939110.85機(jī)電設(shè)備重量WM46.0878.48122.63179.87251.29船體重量WS5502.675460.975419.275377.575335.87舾裝重量WO1270.801270.801270.801270.801270.80空船重量LW6819.556810.246812.706828.256857.96新載重量DW124430.4524439.7624437.3024421.7524392.04DW1與DW的誤差0.020.020.020.020.02壓載排水量4B17757.0517747.7417750.2017765.7517795.46滿載水線面系數(shù)CW0.940.930.930.920.91壓載吃水TB5.705.715.735.765.79壓載下的方形系數(shù)CB〃0.760.760.760.750.75壓載水線面系數(shù)CWB0.840.840.840.830.83滿載浮心高度KB5.015.025.045.055.07壓載浮心高度KBB3.013.023.033.053.06滿載穩(wěn)心半徑BM4.884.884.894.894.90壓載穩(wěn)心半徑BMB8.358.328.288.248.19滿載重心高度KG8.348.348.348.348.34壓載重心高度KGB7.317.317.317.317.31初穩(wěn)性高度GM1.551.571.591.611.63橫搖周期T613.9413.8513.7613.6713.58船型營(yíng)運(yùn)參數(shù)計(jì)算技術(shù)速度V技4.745.686.637.588.53營(yíng)運(yùn)速度V營(yíng)4.405.296.237.128.10壓載速度4.855.816.867.848.91滿載航行時(shí)間6.375.344.554.003.54壓載航行時(shí)間5.814.874.153.653.23滿載主機(jī)航行燃油重量14.3121.0028.8438.3649.00壓載主機(jī)航行燃油重量12.7718.7725.8234.4044.00

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)航次可變載荷EJ81.1385.6592.54102.42113.99航次凈載重量NDW24818.8724814.3524807.4624797.5824786.01往返航次時(shí)間t往返14.6412.6611.1510.109.22單船年往返航次數(shù)n21.9425.3728.7931.7934.84n取整向下2125283134單船年運(yùn)量521196.28620358.64694608.74768725.11842724.34航線所需船舶數(shù)N15.3512.9011.5210.419.49N向上取整1613121110船型經(jīng)濟(jì)指標(biāo)計(jì)算單船造價(jià)P32394579.0232282184.5332191957.9432126394.632087544.5船舶總投資P總（萬(wàn)元）41879.7117633909.2066331522.3652228836.6517926183.43631主機(jī)油耗21.5631.2042.2355.4469.79輔機(jī)油耗2.073.104.335.867.61鍋爐用油量1.181.181.181.181.18往返航次燃料費(fèi)73852.03106415.25143982.08189131.31238657.23往返航次燃潤(rùn)料費(fèi)81237.23117056.77158380.29208044.44262522.95折舊費(fèi)1842441.6821836049.2451830917.6081827188.6931824979.093維修費(fèi)2267620.5312259752.9172253437.0562248847.6222246128.115保險(xiǎn)費(fèi)323945.7902322821.8453321919.5794321263.946320875.445燃潤(rùn)料費(fèi)1705981.8852926419.3454434648.1246449377.6628925780.411工資10560001056000105600010560001056000代理費(fèi)603232.5741718003.0938803940.1565889722.448975369.1545拖輪費(fèi)2520030000336003720040800港務(wù)費(fèi)260598.1399310179.3217347304.3703384362.5574421362.1714單船運(yùn)輸總成本S總9511788.94411128500.913037372.8215545838.7418601522.81運(yùn)費(fèi)收入20107752.4723933436.4626798005.2229657414.9332512305.15單位運(yùn)輸成本S噸18.2499171917.9388181718.7693762720.2228838922.07308115稅前利潤(rùn)W前9992730.95412086932.4612956692.2413221853.7512935413.18稅后利潤(rùn)W后6695129.7398098244.758680983.8038858642.018666726.832稅后收益A8537571.4219934293.99510511901.4110685830.710491705.93平均年費(fèi)用AAC112330411284378114747858.8117252841.120306460.91必要運(yùn)費(fèi)率RFR21.5520.7021.2322.4424.10投資回收期PBP4.703.913.653.573.65凈現(xiàn)值NPV44025627.5156497976.4961698449.2863301802.6461621362.07NPV1-8177977.07-4107816.77-2380908.89-1822536.05-2333799.97NPV2876525.94566418269.0278753663.8969495195.6228779304.699內(nèi)部收益率IRR25.97%31.10%32.86%33.39%32.90%

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)四、30000噸船舶的五個(gè)不同航速方案噸位3000030000300003000030000航速56789船型技術(shù)性能參數(shù)計(jì)算載重量系數(shù)E0.8150.8150.8150.8150.815排水量△38182.5745138166.2547138166.2076538184.1926938221.65911船長(zhǎng)Lbp170.65170.65170.65170.65170.65船寬B26.2426.2426.2426.2426.24吃水T10.4310.4310.4310.4310.43型深D15.6815.6815.6815.6815.68方形系數(shù)CB0.920.910.900.890.87KC1.171.161.151.131.12海軍常數(shù)C359.12359.12359.12359.12359.12主機(jī)額定功率PB394.68681.821082.701616.672303.37艙容VH48828.6748235.8347634.5147023.5246401.72機(jī)電設(shè)備重量WM51.1987.08135.95199.26278.22船體重量WS6425.226377.976330.736283.496236.25舾裝重量WO1430.931430.931430.931430.931430.93空船重量LW7907.347895.997897.627913.697945.40新載重量DW130275.2330270.2630268.5930270.5130276.26DW1與DW的誤差0.010.010.010.010.01諾曼爾系數(shù)1.241.241.241.241.24△137841.0337831.1037833.2937848.9837879.34壓載排水量4B21271.2421254.1821255.7921278.1521322.98滿載水線面系數(shù)CW0.940.930.930.920.91壓載吃水TB5.805.825.845.865.89壓載下的方形系數(shù)CB〃0.800.800.790.790.79壓載水線面系數(shù)CWB0.880.870.870.870.87滿載浮心高度KB5.205.215.235.245.26壓載浮心高度KBB3.053.063.073.083.10滿載穩(wěn)心半徑BM5.245.255.265.265.27壓載穩(wěn)心半徑BMB9.269.229.189.149.09滿載重心高度KG8.948.948.948.948.94壓載重心高度KGB7.847.847.847.847.84初穩(wěn)性高度GM1.501.521.541.571.59橫搖周期TQ15.0214.9214.8214.7214.62船型營(yíng)運(yùn)參數(shù)計(jì)卜算技術(shù)速度V技4.745.686.637.588.53營(yíng)運(yùn)速度V營(yíng)4.405.296.237.128.10壓載速度4.855.816.867.848.91滿載航行時(shí)間6.375.344.554.003.54壓載航行時(shí)間5.814.874.153.653.23

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)滿載主機(jī)航行燃油重量15.5022.7331.2241.5453.09壓載主機(jī)航行燃油重量14.2220.9028.7538.3149.04航次可變載荷EJ84.9689.8597.31108.01120.59航次凈載重量NDW29815.0429810.1529802.6929791.9929779.41往返航次時(shí)間t往返14.9712.9911.4810.439.55單船年往返航次數(shù)n21.4624.7327.9730.7933.65n取整向下2124273033單船年運(yùn)量626115.74715443.50804672.60893759.67982720.64航線所需船舶數(shù)N12.7811.189.948.958.14N向上取整13121099船型經(jīng)濟(jì)指標(biāo)計(jì)算單船造價(jià)P37428624.7237299753.9937195347.1237118153.2437070452.62船舶總投資P總（萬(wàn)元）39704.285136523.9191130797.7474227660.4477927624.90129主機(jī)油耗23.3533.7745.7260.0375.63輔機(jī)油耗2.293.444.836.558.54鍋爐用油量1.341.341.341.341.34往返航次燃料費(fèi)80312.07115704.38156600.22205843.84260033.25往返航次燃潤(rùn)料費(fèi)88343.28127274.82172260.24226428.22286036.58折舊費(fèi)2128753.0312121423.5082115485.3682111094.9652108381.993維修費(fèi)2620003.732610982.7792603674.2992598270.7272594931.684保險(xiǎn)費(fèi)374286.2472372997.5399371953.4712371181.5324370704.5262燃潤(rùn)料費(fèi)1855208.9223054595.5794651026.4176792846.5859439207.128工資11440001144000114400011440001144000代理費(fèi)724666.3607828054.3089931328.07011034437.4471137400.867拖輪費(fèi)2520028800324003600039600港務(wù)費(fèi)313057.8714357721.7508402336.3012446879.8371491360.3192單船運(yùn)輸總成本S總10806089.612374794.6714414357.5617099660.1120383042.96運(yùn)費(fèi)收入24155545.3627601810.33104426934481248.2337913362.23單位運(yùn)輸成本S噸17.2589329217.2966763117.9133196719.1322797420.74144184稅前利潤(rùn)W前12624789.3914398961.3215698583.3716347150.6716392918.4稅后利潤(rùn)W后8458608.8949647304.08510518050.8610952590.9510983255.33稅后收益A10587361.9211768727.5912633536.2313063685.9213091637.32平均年費(fèi)用AAC12794820.4114356678.0616390693.419071894.3422352742.67必要運(yùn)費(fèi)率RFR20.4420.0720.3721.3422.75投資回收期PBP4.323.803.493.353.34凈現(xiàn)值NPV57267279.3567849468.2775605872.8279488452.579782308.21NPV1-8978064.39-5677121.38-3250632.01-2018465.5-1895738.97NPV21001198.7815409709.998646971.28610282375.1310431245.35內(nèi)部收益率IRR28.00%31.88%34.27%35.36%35.46%

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)五、35000噸船舶的五個(gè)不同航速方案噸位3500035000350003500035000航速56789船型技術(shù)性能參數(shù)計(jì)算載重量系數(shù)E0.8150.8150.8150.8150.815排水量△42944.7852842944.7852842944.7852842944.7852844235.06654船長(zhǎng)Lbp179.19179.19179.19179.19179.19船寬B27.5027.5027.5027.5027.50吃水T10.7710.7710.7710.7710.77型深D16.6216.6216.6216.6216.62方形系數(shù)CB0.930.910.900.890.88KC1.181.161.151.141.12海軍常數(shù)C367.23367.23367.23367.23367.23主機(jī)額定功率PB417.42721.311145.411709.772482.93艙容VH58149.0657460.3856761.6156051.3655324.09機(jī)電設(shè)備重量WM54.0791.96143.49210.12298.46船體重量WS7319.757267.287214.817162.337109.86舾裝重量WO1581.051581.051581.051581.051581.05空船重量LW8954.878940.298939.348953.508989.37新載重量DW133989.9134004.5034005.4433991.2935245.70DW1與DW的誤差0.030.030.030.030.01諾曼爾系數(shù)1.241.241.241.241.23△144200.8544181.7444179.9244197.2043932.09壓載排水量4B23985.5523970.9623970.0223984.1724471.64滿載水線面系數(shù)CW0.940.940.930.920.91壓載吃水TB6.006.026.046.066.03壓載下的方形系數(shù)CB〃0.790.790.790.780.80壓載水線面系數(shù)CWB0.870.870.860.860.88滿載浮心高度KB5.375.385.405.415.43壓載浮心高度KBB3.163.173.183.193.17滿載穩(wěn)心半徑BM5.575.585.585.595.60壓載穩(wěn)心半徑BMB9.809.769.729.689.78滿載重心高度KG9.479.479.479.479.47壓載重心高度KGB8.318.318.318.318.31初穩(wěn)性高度GM1.471.491.511.531.55橫搖周期TQ15.0014.8914.7814.6614.55船型營(yíng)運(yùn)參數(shù)計(jì)算技術(shù)速度V技4.745.686.637.588.53營(yíng)運(yùn)速度V營(yíng)4.405.296.237.128.10壓載速度4.855.816.867.848.91滿載航行時(shí)間6.375.344.554.003.54壓載航行時(shí)間5.814.874.153.653.23

武漢理工大學(xué)《船型技術(shù)經(jīng)濟(jì)論證》課程設(shè)計(jì)滿載主機(jī)航行燃油重量16.3924.0533.0343.9457.23壓載主機(jī)航行燃油重量15.0422.1130.4140.5252.86航次可變載荷EJ86.0891.5099.57111.00125.76航次凈載重量NDW34813.9234808.5034800.4334789.0034774.24往返航次時(shí)間t往返15.3013.3111.8110.769.87單船年往返航次數(shù)n21.0024.1227.2029.8532.53n取整向下2024272932單船年運(yùn)量696278