1、船型技術經濟論證課程設計計算表一、15000噸船舶的五個不同航速方案噸位1500015000150001500015000航速56789船舶技術性能參數計算載重量系數E0.7950.7950.7950.7950.795排水量19664.40 19658.30 19664.34 19683.97 19718.48 船長Lbp136.49 136.49 136.49 136.49 136.49 船寬B21.28 21.28 21.28 21.28 21.28 吃水T9.06 9.06 9.06 9.06 9.06 型深D11.96 11.96 11.96 11.96 11.96 方形系數CB0.9

2、2 0.90 0.89 0.87 0.86 KC1.17 1.15 1.13 1.12 1.10 海軍常數C326.66 326.66 326.66 326.66 326.66 主機額定功率PB278.78 481.63 764.97 1142.64 1628.83 艙容VH22622.27 22315.15 22004.43 21689.59 21370.17 機電設備重量WM36.44 62.15 97.33 143.16 200.68 船體重量WS3545.42 3516.15 3486.87 3457.60 3428.32 舾裝重量WO907.31 907.31 907.31 907.

3、31 907.31 空船重量LW4489.18 4485.62 4491.52 4508.07 4536.32 新載重量DW115175.23 15172.69 15172.82 15175.90 15182.16 DW1與DW的誤差0.01 0.01 0.01 0.01 0.01 諾曼爾系數1.27 1.27 1.27 1.27 1.27 119441.95 19439.23 19445.19 19460.96 19487.51 壓載排水量B11371.72 11366.02 11374.04 11397.46 11437.79 滿載水線面系數CW0.94 0.93 0.92 0.91 0.

4、90 壓載吃水TB5.24 5.26 5.28 5.30 5.33 壓載下的方形系數CB0.73 0.73 0.72 0.72 0.72 壓載水線面系數CWB0.81 0.81 0.81 0.81 0.81 滿載浮心高度KB4.52 4.54 4.55 4.57 4.59 壓載浮心高度KBB2.78 2.79 2.80 2.81 2.83 滿載穩(wěn)心半徑BM3.97 3.97 3.98 3.98 3.99 壓載穩(wěn)心半徑BMB6.60 6.57 6.54 6.51 6.47 滿載重心高度KG6.82 6.82 6.82 6.82 6.82 壓載重心高度KGB5.98 5.98 5.98 5.98

5、5.98 初穩(wěn)性高度GM1.68 1.70 1.72 1.74 1.76 橫搖周期T11.32 11.25 11.19 11.12 11.05 船型營運參數計算技術速度V技4.74 5.68 6.63 7.58 8.53 營運速度V營4.40 5.29 6.23 7.12 8.10 壓載速度4.85 5.81 6.86 7.84 8.91 滿載航行時間6.37 5.34 4.55 4.00 3.54 壓載航行時間5.81 4.87 4.15 3.65 3.23 滿載主機航行燃油重量11.26 16.52 22.69 30.20 38.61 壓載主機航行燃油重量10.33 15.18 20.89

6、 27.85 35.67 航次可變載荷J74.96 78.02 83.06 90.59 99.54 航次凈載重量NDW14825.04 14821.98 14816.94 14809.41 14800.46 往返航次時間t往返14.19 12.21 10.71 9.66 8.77 單船年往返航次數n22.63 26.30 30.00 33.26 36.62 n取整向下22 26 30 33 36 單船年運量326150.88 385371.55 444508.09 488710.54 532816.71 航線所需船舶數N24.53 20.76 18.00 16.37 15.01 N向上取整25

7、 21 18 17 16 船型經濟指標計算單船造價P21771308.4821696087.2821638707.621601399.9821586147.47船舶總投資P總 (萬元)43542.62 36449.43 31159.74 29377.90 27630.27 主機油耗16.96 24.54 33.23 43.64 55.01 輔機油耗1.58 2.35 3.27 4.41 5.71 鍋爐用油量0.84 0.84 0.84 0.84 0.84 往返航次燃料費57734.85 83171.71 112513.78 147826.03 186639.64 往返航次燃潤料費63508.3

8、3 91488.88 123765.16 162608.63 205303.61 折舊費1238243.171233964.9641230701.4951228579.6241227712.137維修費1523991.5931518726.111514709.5321512097.9991511030.323保險費217713.0848216960.8728216387.076216013.9998215861.4747燃潤料費1397183.3562378710.7973712954.6755366084.8187390929.806工資968000968000968000968000968

9、000代理費377487.0237446029.0362514473.666565633.5765616682.065拖輪費2640031200360003960043200港務費163075.4379192685.7768222254.0461244355.2689266408.3571單船運輸總成本S總6955404.3128219150.0669900565.28111929841.5114399793.13運費收入12582900.7914867634.5417149122.218854452.5520556068.83單位運輸成本S噸21.325726321.3278587622.2

10、730822124.4108538527.02579095稅前利潤W前5250009.4566202455.4396734083.2526358977.4615539593.637稅后利潤W后3517506.3354155645.1444511835.7794260514.8993711527.737稅后收益A4755749.5055389610.1085742537.2745489094.5234939239.874平均年費用AAC8112200.0049371948.95911050315.3613077609.315546750.49必要運費率RFR24.87 24.32 24.86 2

11、6.76 29.18 投資回收期PBP5.93 5.05 4.66 4.91 5.59 凈現值NPV20895521.3726579300.6929759061.6227552073.8222699959.17NPV1-3228607.54-689500.849739706.0709-208316.709-2330613.3NPV26754933.77910603586.4212761825.4611289716.68030858.696內部收益率IRR21.77%24.39%24.45%24.82%22.75%二、20000噸船舶的五個不同航速方案噸位20000200002000020000

12、20000航速56789船型技術性能參數計算載重量系數E0.7950.7950.7950.7950.795排水量25157.2325157.2325157.2325157.2325157.23船長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CB0.920.910.890.880.87KC1.171.151.141.131.11海軍常數C339.37339.37339.37339.37339.37主機額定功率P

13、B316.23546.45867.741295.291844.27艙容VH31841.6231429.4831012.2030589.0830159.48機電設備重量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0.030.03

14、0.030.030.03諾曼爾系數1.271.271.271.271.27125825.9325816.8825821.4925841.3325877.75壓載排水量B14489.9414483.2314487.1214502.8314531.41滿載水線面系數CW0.940.930.920.920.91壓載吃水TB5.525.545.565.585.62壓載下的方形系數CB0.740.730.730.730.73壓載水線面系數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

15、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T12.7312.6512.5712.4912.41船型營運參數計算技術速度V技4.745.686.637.588.53營運速度V營4.405.296.237.128.10壓載速度4.855.816.867.848.91滿載航行時間6.375.344.554.003.54壓載航行時間5.814.874.153.653

16、.23滿載主機航行燃油重量12.7718.7425.7434.2443.72壓載主機航行燃油重量11.7217.2323.7031.5740.39航次可變載荷J79.2082.8388.6797.25107.40航次凈載重量NDW19820.8019817.1719811.3319802.7519792.60往返航次時間t往返14.4612.4810.989.939.04單船年往返航次數n22.2125.7329.2632.3535.52n取整向下2225293235單船年運量436057.51495429.27574528.71633687.85692741.04航線所需船舶數N18.351

17、6.1513.9212.6211.55N向上取整1917141312船型經濟指標計算單船造價P27123297.2427029303.2626955288.8526903572.9326876098.99船舶總投資P總 (萬元)41227.4118136759.8524330189.9235127979.7158526059.06558主機油耗19.24 27.84 37.69 49.47 62.28 輔機油耗1.83 2.73 3.81 5.14 6.66 鍋爐用油量1.01 1.01 1.01 1.01 1.01 往返航次燃料費65735.72 94721.32 128143.08 168

18、297.43 212318.84 往返航次燃潤料費72309.30 104193.45 140957.39 185127.17 233550.72 折舊費1542637.5311537291.6231533082.0531530140.711528578.13維修費1898630.8071892051.2281886870.2191883250.1051881326.929保險費271232.9724270293.0326269552.8885269035.7293268760.9899燃潤料費1590804.5292604836.3544087764.2335924069.428174275

19、.154工資10560001056000105600010560001056000代理費504692.9584573409.8313664959.5346733430.3163801778.4751拖輪費2640030000348003840042000港務費218028.7534247714.6325287264.3575316843.9245346370.518單船運輸總成本S總8362855.9429660702.00111553286.2213824906.1216587164.94運費收入16823098.6119113661.0422165317.8224447677.212672

20、5949.17單位運輸成本S噸19.178332719.4996595620.1091536821.8165870623.94425056稅前利潤W前7955549.7148879549.2119947072.0679889340.7719337005.757稅后利潤W后5330218.3095949297.9726664538.2856625858.3166255793.857稅后收益A6872855.8397486589.5948197620.3388155999.0277784371.987平均年費用AAC9804023.95611096875.7412985527.2815254399

21、.3218015198.33必要運費率RFR22.48 22.40 22.60 24.07 26.01 投資回收期PBP4.93 4.43 3.97 3.98 4.20 凈現值NPV34423419.8239947328.646312994.2345994945.9742732290.05NPV1-4521380.9-2412479.2-4080.74211-89087.5002-1281791.26NPV25514324.2818510551.65911947068.7211801682.3810071389.99內部收益率IRR25.49%27.79%30.00%29.93%28.87%三

22、、25000噸船舶的五個不同航速方案噸位2500025000250002500025000航速56789船型技術性能參數計算載重量系數E0.80.80.80.80.8排水量3125031250312503125031250船長Lbp161.01 161.01 161.01 161.01 161.01 船寬B24.84 24.84 24.84 24.84 24.84 吃水T10.04 10.04 10.04 10.04 10.04 型深D14.63 14.63 14.63 14.63 14.63 方形系數CB0.92 0.91 0.90 0.88 0.87 KC1.17 1.16 1.14 1.

23、13 1.12 海軍常數C349.96 349.96 349.96 349.96 349.96 主機額定功率PB354.37 612.35 972.39 1451.50 2066.68 艙容VH41214.56 40699.84 40178.27 39648.89 39110.85 機電設備重量WM46.08 78.48 122.63 179.87 251.29 船體重量WS5502.67 5460.97 5419.27 5377.57 5335.87 舾裝重量WO1270.80 1270.80 1270.80 1270.80 1270.80 空船重量LW6819.55 6810.24 681

24、2.70 6828.25 6857.96 新載重量DW124430.45 24439.76 24437.30 24421.75 24392.04 DW1與DW的誤差0.02 0.02 0.02 0.02 0.02 壓載排水量B17757.05 17747.74 17750.20 17765.75 17795.46 滿載水線面系數CW0.94 0.93 0.93 0.92 0.91 壓載吃水TB5.70 5.71 5.73 5.76 5.79 壓載下的方形系數CB0.76 0.76 0.76 0.75 0.75 壓載水線面系數CWB0.84 0.84 0.84 0.83 0.83 滿載浮心高度K

25、B5.01 5.02 5.04 5.05 5.07 壓載浮心高度KBB3.01 3.02 3.03 3.05 3.06 滿載穩(wěn)心半徑BM4.88 4.88 4.89 4.89 4.90 壓載穩(wěn)心半徑BMB8.35 8.32 8.28 8.24 8.19 滿載重心高度KG8.34 8.34 8.34 8.34 8.34 壓載重心高度KGB7.31 7.31 7.31 7.31 7.31 初穩(wěn)性高度GM1.55 1.57 1.59 1.61 1.63 橫搖周期T13.94 13.85 13.76 13.67 13.58 船型營運參數計算技術速度V技4.74 5.68 6.63 7.58 8.53

26、營運速度V營4.40 5.29 6.23 7.12 8.10 壓載速度4.85 5.81 6.86 7.84 8.91 滿載航行時間6.37 5.34 4.55 4.00 3.54 壓載航行時間5.81 4.87 4.15 3.65 3.23 滿載主機航行燃油重量14.31 21.00 28.84 38.36 49.00 壓載主機航行燃油重量12.77 18.77 25.82 34.40 44.00 航次可變載荷J81.13 85.65 92.54 102.42 113.99 航次凈載重量NDW24818.87 24814.35 24807.46 24797.58 24786.01 往返航次時

27、間t往返14.64 12.66 11.15 10.10 9.22 單船年往返航次數n21.94 25.37 28.79 31.79 34.84 n取整向下21 25 28 31 34 單船年運量521196.28 620358.64 694608.74 768725.11 842724.34 航線所需船舶數N15.35 12.90 11.52 10.41 9.49 N向上取整16 13 12 11 10 船型經濟指標計算單船造價P32394579.0232282184.5332191957.9432126394.632087544.5船舶總投資P總 (萬元)41879.7117633909.2

28、066331522.3652228836.6517926183.43631主機油耗21.56 31.20 42.23 55.44 69.79 輔機油耗2.07 3.10 4.33 5.86 7.61 鍋爐用油量1.18 1.18 1.18 1.18 1.18 往返航次燃料費73852.03 106415.25 143982.08 189131.31 238657.23 往返航次燃潤料費81237.23 117056.77 158380.29 208044.44 262522.95 折舊費1842441.6821836049.2451830917.6081827188.6931824979.09

29、3維修費2267620.5312259752.9172253437.0562248847.6222246128.115保險費323945.7902322821.8453321919.5794321263.946320875.445燃潤料費1705981.8852926419.3454434648.1246449377.6628925780.411工資10560001056000105600010560001056000代理費603232.5741718003.0938803940.1565889722.448975369.1545拖輪費2520030000336003720040800港務費2

30、60598.1399310179.3217347304.3703384362.5574421362.1714單船運輸總成本S總9511788.94411128500.913037372.8215545838.7418601522.81運費收入20107752.4723933436.4626798005.2229657414.9332512305.15單位運輸成本S噸18.2499171917.9388181718.7693762720.2228838922.07308115稅前利潤W前9992730.95412086932.4612956692.2413221853.7512935413.18

31、稅后利潤W后6695129.7398098244.758680983.8038858642.018666726.832稅后收益A8537571.4219934293.99510511901.4110685830.710491705.93平均年費用AAC112330411284378114747858.8117252841.120306460.91必要運費率RFR21.55 20.70 21.23 22.44 24.10 投資回收期PBP4.70 3.91 3.65 3.57 3.65 凈現值NPV44025627.5156497976.4961698449.2863301802.6461621

32、362.07NPV1-8177977.07-4107816.77-2380908.89-1822536.05-2333799.97NPV2876525.94566418269.0278753663.8969495195.6228779304.699內部收益率IRR25.97%31.10%32.86%33.39%32.90%四、30000噸船舶的五個不同航速方案噸位3000030000300003000030000航速56789船型技術性能參數計算載重量系數E0.8150.8150.8150.8150.815排水量38182.5745138166.2547138166.2076538184.19

33、26938221.65911船長Lbp170.65 170.65 170.65 170.65 170.65 船寬B26.24 26.24 26.24 26.24 26.24 吃水T10.43 10.43 10.43 10.43 10.43 型深D15.68 15.68 15.68 15.68 15.68 方形系數CB0.92 0.91 0.90 0.89 0.87 KC1.17 1.16 1.15 1.13 1.12 海軍常數C359.12 359.12 359.12 359.12 359.12 主機額定功率PB394.68 681.82 1082.70 1616.67 2303.37 艙容V

34、H48828.67 48235.83 47634.51 47023.52 46401.72 機電設備重量WM51.19 87.08 135.95 199.26 278.22 船體重量WS6425.22 6377.97 6330.73 6283.49 6236.25 舾裝重量WO1430.93 1430.93 1430.93 1430.93 1430.93 空船重量LW7907.34 7895.99 7897.62 7913.69 7945.40 新載重量DW130275.23 30270.26 30268.59 30270.51 30276.26 DW1與DW的誤差0.01 0.01 0.01

35、 0.01 0.01 諾曼爾系數1.24 1.24 1.24 1.24 1.24 137841.03 37831.10 37833.29 37848.98 37879.34 壓載排水量B21271.24 21254.18 21255.79 21278.15 21322.98 滿載水線面系數CW0.94 0.93 0.93 0.92 0.91 壓載吃水TB5.80 5.82 5.84 5.86 5.89 壓載下的方形系數CB0.80 0.80 0.79 0.79 0.79 壓載水線面系數CWB0.88 0.87 0.87 0.87 0.87 滿載浮心高度KB5.20 5.21 5.23 5.24

36、 5.26 壓載浮心高度KBB3.05 3.06 3.07 3.08 3.10 滿載穩(wěn)心半徑BM5.24 5.25 5.26 5.26 5.27 壓載穩(wěn)心半徑BMB9.26 9.22 9.18 9.14 9.09 滿載重心高度KG8.94 8.94 8.94 8.94 8.94 壓載重心高度KGB7.84 7.84 7.84 7.84 7.84 初穩(wěn)性高度GM1.50 1.52 1.54 1.57 1.59 橫搖周期T15.02 14.92 14.82 14.72 14.62 船型營運參數計算技術速度V技4.74 5.68 6.63 7.58 8.53 營運速度V營4.40 5.29 6.23

37、 7.12 8.10 壓載速度4.85 5.81 6.86 7.84 8.91 滿載航行時間6.37 5.34 4.55 4.00 3.54 壓載航行時間5.81 4.87 4.15 3.65 3.23 滿載主機航行燃油重量15.50 22.73 31.22 41.54 53.09 壓載主機航行燃油重量14.22 20.90 28.75 38.31 49.04 航次可變載荷J84.96 89.85 97.31 108.01 120.59 航次凈載重量NDW29815.04 29810.15 29802.69 29791.99 29779.41 往返航次時間t往返14.97 12.99 11.4

38、8 10.43 9.55 單船年往返航次數n21.46 24.73 27.97 30.79 33.65 n取整向下2124273033單船年運量626115.74 715443.50 804672.60 893759.67 982720.64 航線所需船舶數N12.78 11.18 9.94 8.95 8.14 N向上取整13121099船型經濟指標計算單船造價P37428624.7237299753.9937195347.1237118153.2437070452.62船舶總投資P總 (萬元)39704.285136523.9191130797.7474227660.4477927624.9

39、0129主機油耗23.35 33.77 45.72 60.03 75.63 輔機油耗2.29 3.44 4.83 6.55 8.54 鍋爐用油量1.34 1.34 1.34 1.34 1.34 往返航次燃料費80312.07 115704.38 156600.22 205843.84 260033.25 往返航次燃潤料費88343.28 127274.82 172260.24 226428.22 286036.58 折舊費2128753.0312121423.5082115485.3682111094.9652108381.993維修費2620003.732610982.7792603674.

40、2992598270.7272594931.684保險費374286.2472372997.5399371953.4712371181.5324370704.5262燃潤料費1855208.9223054595.5794651026.4176792846.5859439207.128工資11440001144000114400011440001144000代理費724666.3607828054.3089931328.07011034437.4471137400.867拖輪費2520028800324003600039600港務費313057.8714357721.7508402336.301

41、2446879.8371491360.3192單船運輸總成本S總10806089.612374794.6714414357.5617099660.1120383042.96運費收入24155545.3627601810.33104426934481248.2337913362.23單位運輸成本S噸17.2589329217.2966763117.9133196719.1322797420.74144184稅前利潤W前12624789.3914398961.3215698583.3716347150.6716392918.4稅后利潤W后8458608.8949647304.08510518050

42、.8610952590.9510983255.33稅后收益A10587361.9211768727.5912633536.2313063685.9213091637.32平均年費用AAC12794820.4114356678.0616390693.419071894.3422352742.67必要運費率RFR20.44 20.07 20.37 21.34 22.75 投資回收期PBP4.32 3.80 3.49 3.35 3.34 凈現值NPV57267279.3567849468.2775605872.8279488452.579782308.21NPV1-8978064.39-567712

43、1.38-3250632.01-2018465.5-1895738.97NPV21001198.7815409709.998646971.28610282375.1310431245.35內部收益率IRR28.00%31.88%34.27%35.36%35.46%五、35000噸船舶的五個不同航速方案噸位3500035000350003500035000航速56789船型技術性能參數計算載重量系數E0.8150.8150.8150.8150.815排水量42944.7852842944.7852842944.7852842944.7852844235.06654船長Lbp179.19 179.

44、19 179.19 179.19 179.19 船寬B27.50 27.50 27.50 27.50 27.50 吃水T10.77 10.77 10.77 10.77 10.77 型深D16.62 16.62 16.62 16.62 16.62 方形系數CB0.93 0.91 0.90 0.89 0.88 KC1.18 1.16 1.15 1.14 1.12 海軍常數C367.23 367.23 367.23 367.23 367.23 主機額定功率PB417.42 721.31 1145.41 1709.77 2482.93 艙容VH58149.06 57460.38 56761.61 56

45、051.36 55324.09 機電設備重量WM54.07 91.96 143.49 210.12 298.46 船體重量WS7319.75 7267.28 7214.81 7162.33 7109.86 舾裝重量WO1581.05 1581.05 1581.05 1581.05 1581.05 空船重量LW8954.87 8940.29 8939.34 8953.50 8989.37 新載重量DW133989.91 34004.50 34005.44 33991.29 35245.70 DW1與DW的誤差0.03 0.03 0.03 0.03 0.01 諾曼爾系數1.24 1.24 1.24

46、 1.24 1.23 144200.85 44181.74 44179.92 44197.20 43932.09 壓載排水量B23985.55 23970.96 23970.02 23984.17 24471.64 滿載水線面系數CW0.94 0.94 0.93 0.92 0.91 壓載吃水TB6.00 6.02 6.04 6.06 6.03 壓載下的方形系數CB0.79 0.79 0.79 0.78 0.80 壓載水線面系數CWB0.87 0.87 0.86 0.86 0.88 滿載浮心高度KB5.37 5.38 5.40 5.41 5.43 壓載浮心高度KBB3.16 3.17 3.18 3.19 3.17 滿載穩(wěn)心半徑BM5.57 5.58 5.58 5.59 5.60 壓載穩(wěn)心半徑BMB9.80 9.76 9.72 9.68 9.78