船型技术经济论证

武汉理工大学《船型技术经济论证》课程设计《船型技术经济论证》课程设计计算表、15000吨船舶的五个不同航速方案吨位1500015000150001500015000航速56789船舶技术性能参数计算载重量系数E0.7950.7950.7950.7950.795排水量△19664.4019658.3019664.3419683.9719718.48船长Lbp136.49136.49136.49136.49136.49船宽B21.2821.2821.2821.2821.28吃水T9.069.069.069.069.06型深D11.9611.9611.9611.9611.96方形系数CB0.920.900.890.870.86KC1.171.151.131.121.10海军常数C326.66326.66326.66326.66326.66主机额定功率PB278.78481.63764.971142.641628.83舱容VH22622.2722315.1522004.4321689.5921370.17机电设备重量WM36.4462.1597.33143.16200.68船体重量WS3545.423516.153486.873457.603428.32舾装重量WO907.31907.31907.31907.31907.31空船重量LW4489.184485.624491.524508.074536.32新载重量DW115175.2315172.6915172.8215175.9015182.16DW1与DW的误差0.010.010.010.010.01诺曼尔系数1.271.271.271.271.27△119441.9519439.2319445.1919460.9619487.51压载排水量4B11371.7211366.0211374.0411397.4611437.79满载水线面系数CW0.940.930.920.910.90压载吃水TB5.245.265.285.305.33压载下的方形系数CB〃0.730.730.720.720.72压载水线面系数CWB0.810.810.810.810.81满载浮心高度KB4.524.544.554.574.59压载浮心高度KBB2.782.792.802.812.83满载稳心半径BM3.973.973.983.983.99压载稳心半径BMB6.606.576.546.516.47满载重心高度KG6.826.826.826.826.82压载重心高度KGB5.985.985.985.985.98初稳性高度GM1.681.701.721.741.76横摇周期TQ11.3211.2511.1911.1211.05船型营运参数计算技术速度V技4.745.686.637.588.53营运速度V营4.405.296.237.128.10压载速度4.855.816.867.848.91

武汉理工大学《船型技术经济论证》课程设计满载航行时间6.375.344.554.003.54压载航行时间5.814.874.153.653.23满载主机航行燃油重量11.2616.5222.6930.2038.61压载主机航行燃油重量10.3315.1820.8927.8535.67航次可变载荷EJ74.9678.0283.0690.5999.54航次净载重量NDW14825.0414821.9814816.9414809.4114800.46往返航次时间t往返14.1912.2110.719.668.77单船年往返航次数n22.6326.3030.0033.2636.62n取整向下2226303336单船年运量326150.88385371.55444508.09488710.54532816.71航线所需船舶数N24.5320.7618.0016.3715.01N向上取整2521181716船型经济指标计算单船造价P21771308.4821696087.2821638707.621601399.9821586147.47船舶总投资P总（万元）43542.6236449.4331159.7429377.9027630.27主机油耗16.9624.5433.2343.6455.01辅机油耗1.582.353.274.415.71锅炉用油量0.840.840.840.840.84往返航次燃料费57734.8583171.71112513.78147826.03186639.64往返航次燃润料费63508.3391488.88123765.16162608.63205303.61折旧费1238243.171233964.9641230701.4951228579.6241227712.137维修费1523991.5931518726.111514709.5321512097.9991511030.323保险费217713.0848216960.8728216387.076216013.9998215861.4747燃润料费1397183.3562378710.7973712954.6755366084.8187390929.806工资968000968000968000968000968000代理费377487.0237446029.0362514473.666565633.5765616682.065拖轮费2640031200360003960043200港务费163075.4379192685.7768222254.0461244355.2689266408.3571单船运输总成本S总6955404.3128219150.0669900565.28111929841.5114399793.13运费收入12582900.7914867634.5417149122.218854452.5520556068.83单位运输成本S吨21.325726321.3278587622.2730822124.4108538527.02579095税前利润W前5250009.4566202455.4396734083.2526358977.4615539593.637税后利润W后3517506.3354155645.1444511835.7794260514.8993711527.737税后收益A4755749.5055389610.1085742537.2745489094.5234939239.874平均年费用AAC8112200.0049371948.95911050315.3613077609.315546750.49必要运费率RFR24.8724.3224.8626.7629.18投资回收期PBP5.935.054.664.915.59净现值NPV20895521.3726579300.6929759061.6227552073.8222699959.17NPV1-3228607.54-689500.849739706.0709-208316.709-2330613.3NPV26754933.77910603586.4212761825.4611289716.68030858.696内部收益率IRR21.77%24.39%24.45%24.82%22.75%

武汉理工大学《船型技术经济论证》课程设计、20000吨船舶的五个不同航速方案吨位2000020000200002000020000航速56789船型技术性能参数计算载重量系数E0.7950.7950.7950.7950.795排水量△25157.2325157.2325157.2325157.2325157.23船长Lbp149.87149.87149.87149.87149.87船宽B23.2123.2123.2123.2123.21吃水T9.599.599.599.599.59型深D13.4113.4113.4113.4113.41方形系数CB0.920.910.890.880.87KC1.171.151.141.131.11海军常数C339.37339.37339.37339.37339.37主机额定功率PB316.23546.45867.741295.291844.27舱容VH31841.6231429.4831012.2030589.0830159.48机电设备重量WM41.2370.27109.91161.38225.71船体重量WS4545.884510.134474.374438.624402.86舾装重量WO1097.801097.801097.801097.801097.80空船重量LW5684.915678.205682.095697.805726.38新载重量DW119472.3219479.0319475.1519459.4319430.85DW1与DW的误差0.030.030.030.030.03诺曼尔系数1.271.271.271.271.27△125825.9325816.8825821.4925841.3325877.75压载排水量4B14489.9414483.2314487.1214502.8314531.41满载水线面系数CW0.940.930.920.920.91压载吃水TB5.525.545.565.585.62压载下的方形系数CB〃0.740.730.730.730.73压载水线面系数CWB0.820.820.820.810.81满载浮心高度KB4.794.804.824.834.85压载浮心高度KBB2.922.932.952.962.98满载稳心半径BM4.464.474.474.484.48压载稳心半径BMB7.477.447.417.377.32满载重心高度KG7.647.647.647.647.64压载重心高度KGB6.716.716.716.716.71初稳性高度GM1.601.621.641.671.69横摇周期TQ12.7312.6512.5712.4912.41船型营运参数计算技术速度V技4.745.686.637.588.53营运速度V营4.405.296.237.128.10压载速度4.855.816.867.848.91满载航行时间6.375.344.554.003.54压载航行时间5.814.874.153.653.23

武汉理工大学《船型技术经济论证》课程设计满载主机航行燃油重量12.7718.7425.7434.2443.72压载主机航行燃油重量11.7217.2323.7031.5740.39航次可变载荷EJ79.2082.8388.6797.25107.40航次净载重量NDW19820.8019817.1719811.3319802.7519792.60往返航次时间t往返14.4612.4810.989.939.04单船年往返航次数n22.2125.7329.2632.3535.52n取整向下2225293235单船年运量436057.51495429.27574528.71633687.85692741.04航线所需船舶数N18.3516.1513.9212.6211.55N向上取整1917141312船型经济指标计算单船造价P27123297.2427029303.2626955288.8526903572.9326876098.99船舶总投资P总（万元）41227.4118136759.8524330189.9235127979.7158526059.06558主机油耗19.2427.8437.6949.4762.28辅机油耗1.832.733.815.146.66锅炉用油量1.011.011.011.011.01往返航次燃料费65735.7294721.32128143.08168297.43212318.84往返航次燃润料费72309.30104193.45140957.39185127.17233550.72折旧费1542637.5311537291.6231533082.0531530140.711528578.13维修费1898630.8071892051.2281886870.2191883250.1051881326.929保险费271232.9724270293.0326269552.8885269035.7293268760.9899燃润料费1590804.5292604836.3544087764.2335924069.428174275.154工资10560001056000105600010560001056000代理费504692.9584573409.8313664959.5346733430.3163801778.4751拖轮费2640030000348003840042000港务费218028.7534247714.6325287264.3575316843.9245346370.518单船运输总成本S总8362855.9429660702.00111553286.2213824906.1216587164.94运费收入16823098.6119113661.0422165317.8224447677.2126725949.17单位运输成本S吨19.178332719.4996595620.1091536821.8165870623.94425056税前利润W前7955549.7148879549.2119947072.0679889340.7719337005.757税后利润W后5330218.3095949297.9726664538.2856625858.3166255793.857税后收益A6872855.8397486589.5948197620.3388155999.0277784371.987平均年费用AAC9804023.95611096875.7412985527.2815254399.3218015198.33必要运费率RFR22.4822.4022.6024.0726.01投资回收期PBP4.934.433.973.984.20净现值NPV34423419.8239947328.646312994.2345994945.9742732290.05NPV1-4521380.9-2412479.2-4080.74211-89087.5002-1281791.26NPV25514324.2818510551.65911947068.7211801682.3810071389.99内部收益率IRR25.49%27.79%30.00%29.93%28.87%

武汉理工大学《船型技术经济论证》课程设计、25000吨船舶的五个不同航速方案吨位2500025000250002500025000航速56789船型技术性能参数计算载重量系数E0.80.80.80.80.8排水量△3125031250312503125031250船长Lbp161.01161.01161.01161.01161.01船宽B24.8424.8424.8424.8424.84吃水T10.0410.0410.0410.0410.04型深D14.6314.6314.6314.6314.63方形系数CB0.920.910.900.880.87KC1.171.161.141.131.12海军常数C349.96349.96349.96349.96349.96主机额定功率PB354.37612.35972.391451.502066.68舱容VH41214.5640699.8440178.2739648.8939110.85机电设备重量WM46.0878.48122.63179.87251.29船体重量WS5502.675460.975419.275377.575335.87舾装重量WO1270.801270.801270.801270.801270.80空船重量LW6819.556810.246812.706828.256857.96新载重量DW124430.4524439.7624437.3024421.7524392.04DW1与DW的误差0.020.020.020.020.02压载排水量4B17757.0517747.7417750.2017765.7517795.46满载水线面系数CW0.940.930.930.920.91压载吃水TB5.705.715.735.765.79压载下的方形系数CB〃0.760.760.760.750.75压载水线面系数CWB0.840.840.840.830.83满载浮心高度KB5.015.025.045.055.07压载浮心高度KBB3.013.023.033.053.06满载稳心半径BM4.884.884.894.894.90压载稳心半径BMB8.358.328.288.248.19满载重心高度KG8.348.348.348.348.34压载重心高度KGB7.317.317.317.317.31初稳性高度GM1.551.571.591.611.63横摇周期T613.9413.8513.7613.6713.58船型营运参数计算技术速度V技4.745.686.637.588.53营运速度V营4.405.296.237.128.10压载速度4.855.816.867.848.91满载航行时间6.375.344.554.003.54压载航行时间5.814.874.153.653.23满载主机航行燃油重量14.3121.0028.8438.3649.00压载主机航行燃油重量12.7718.7725.8234.4044.00

武汉理工大学《船型技术经济论证》课程设计航次可变载荷EJ81.1385.6592.54102.42113.99航次净载重量NDW24818.8724814.3524807.4624797.5824786.01往返航次时间t往返14.6412.6611.1510.109.22单船年往返航次数n21.9425.3728.7931.7934.84n取整向下2125283134单船年运量521196.28620358.64694608.74768725.11842724.34航线所需船舶数N15.3512.9011.5210.419.49N向上取整1613121110船型经济指标计算单船造价P32394579.0232282184.5332191957.9432126394.632087544.5船舶总投资P总（万元）41879.7117633909.2066331522.3652228836.6517926183.43631主机油耗21.5631.2042.2355.4469.79辅机油耗2.073.104.335.867.61锅炉用油量1.181.181.181.181.18往返航次燃料费73852.03106415.25143982.08189131.31238657.23往返航次燃润料费81237.23117056.77158380.29208044.44262522.95折旧费1842441.6821836049.2451830917.6081827188.6931824979.093维修费2267620.5312259752.9172253437.0562248847.6222246128.115保险费323945.7902322821.8453321919.5794321263.946320875.445燃润料费1705981.8852926419.3454434648.1246449377.6628925780.411工资10560001056000105600010560001056000代理费603232.5741718003.0938803940.1565889722.448975369.1545拖轮费2520030000336003720040800港务费260598.1399310179.3217347304.3703384362.5574421362.1714单船运输总成本S总9511788.94411128500.913037372.8215545838.7418601522.81运费收入20107752.4723933436.4626798005.2229657414.9332512305.15单位运输成本S吨18.2499171917.9388181718.7693762720.2228838922.07308115税前利润W前9992730.95412086932.4612956692.2413221853.7512935413.18税后利润W后6695129.7398098244.758680983.8038858642.018666726.832税后收益A8537571.4219934293.99510511901.4110685830.710491705.93平均年费用AAC112330411284378114747858.8117252841.120306460.91必要运费率RFR21.5520.7021.2322.4424.10投资回收期PBP4.703.913.653.573.65净现值NPV44025627.5156497976.4961698449.2863301802.6461621362.07NPV1-8177977.07-4107816.77-2380908.89-1822536.05-2333799.97NPV2876525.94566418269.0278753663.8969495195.6228779304.699内部收益率IRR25.97%31.10%32.86%33.39%32.90%

武汉理工大学《船型技术经济论证》课程设计四、30000吨船舶的五个不同航速方案吨位3000030000300003000030000航速56789船型技术性能参数计算载重量系数E0.8150.8150.8150.8150.815排水量△38182.5745138166.2547138166.2076538184.1926938221.65911船长Lbp170.65170.65170.65170.65170.65船宽B26.2426.2426.2426.2426.24吃水T10.4310.4310.4310.4310.43型深D15.6815.6815.6815.6815.68方形系数CB0.920.910.900.890.87KC1.171.161.151.131.12海军常数C359.12359.12359.12359.12359.12主机额定功率PB394.68681.821082.701616.672303.37舱容VH48828.6748235.8347634.5147023.5246401.72机电设备重量WM51.1987.08135.95199.26278.22船体重量WS6425.226377.976330.736283.496236.25舾装重量WO1430.931430.931430.931430.931430.93空船重量LW7907.347895.997897.627913.697945.40新载重量DW130275.2330270.2630268.5930270.5130276.26DW1与DW的误差0.010.010.010.010.01诺曼尔系数1.241.241.241.241.24△137841.0337831.1037833.2937848.9837879.34压载排水量4B21271.2421254.1821255.7921278.1521322.98满载水线面系数CW0.940.930.930.920.91压载吃水TB5.805.825.845.865.89压载下的方形系数CB〃0.800.800.790.790.79压载水线面系数CWB0.880.870.870.870.87满载浮心高度KB5.205.215.235.245.26压载浮心高度KBB3.053.063.073.083.10满载稳心半径BM5.245.255.265.265.27压载稳心半径BMB9.269.229.189.149.09满载重心高度KG8.948.948.948.948.94压载重心高度KGB7.847.847.847.847.84初稳性高度GM1.501.521.541.571.59横摇周期TQ15.0214.9214.8214.7214.62船型营运参数计卜算技术速度V技4.745.686.637.588.53营运速度V营4.405.296.237.128.10压载速度4.855.816.867.848.91满载航行时间6.375.344.554.003.54压载航行时间5.814.874.153.653.23

武汉理工大学《船型技术经济论证》课程设计满载主机航行燃油重量15.5022.7331.2241.5453.09压载主机航行燃油重量14.2220.9028.7538.3149.04航次可变载荷EJ84.9689.8597.31108.01120.59航次净载重量NDW29815.0429810.1529802.6929791.9929779.41往返航次时间t往返14.9712.9911.4810.439.55单船年往返航次数n21.4624.7327.9730.7933.65n取整向下2124273033单船年运量626115.74715443.50804672.60893759.67982720.64航线所需船舶数N12.7811.189.948.958.14N向上取整13121099船型经济指标计算单船造价P37428624.7237299753.9937195347.1237118153.2437070452.62船舶总投资P总（万元）39704.285136523.9191130797.7474227660.4477927624.90129主机油耗23.3533.7745.7260.0375.63辅机油耗2.293.444.836.558.54锅炉用油量1.341.341.341.341.34往返航次燃料费80312.07115704.38156600.22205843.84260033.25往返航次燃润料费88343.28127274.82172260.24226428.22286036.58折旧费2128753.0312121423.5082115485.3682111094.9652108381.993维修费2620003.732610982.7792603674.2992598270.7272594931.684保险费374286.2472372997.5399371953.4712371181.5324370704.5262燃润料费1855208.9223054595.5794651026.4176792846.5859439207.128工资11440001144000114400011440001144000代理费724666.3607828054.3089931328.07011034437.4471137400.867拖轮费2520028800324003600039600港务费313057.8714357721.7508402336.3012446879.8371491360.3192单船运输总成本S总10806089.612374794.6714414357.5617099660.1120383042.96运费收入24155545.3627601810.33104426934481248.2337913362.23单位运输成本S吨17.2589329217.2966763117.9133196719.1322797420.74144184税前利润W前12624789.3914398961.3215698583.3716347150.6716392918.4税后利润W后8458608.8949647304.08510518050.8610952590.9510983255.33税后收益A10587361.9211768727.5912633536.2313063685.9213091637.32平均年费用AAC12794820.4114356678.0616390693.419071894.3422352742.67必要运费率RFR20.4420.0720.3721.3422.75投资回收期PBP4.323.803.493.353.34净现值NPV57267279.3567849468.2775605872.8279488452.579782308.21NPV1-8978064.39-5677121.38-3250632.01-2018465.5-1895738.97NPV21001198.7815409709.998646971.28610282375.1310431245.35内部收益率IRR28.00%31.88%34.27%35.36%35.46%

武汉理工大学《船型技术经济论证》课程设计五、35000吨船舶的五个不同航速方案吨位3500035000350003500035000航速56789船型技术性能参数计算载重量系数E0.8150.8150.8150.8150.815排水量△42944.7852842944.7852842944.7852842944.7852844235.06654船长Lbp179.19179.19179.19179.19179.19船宽B27.5027.5027.5027.5027.50吃水T10.7710.7710.7710.7710.77型深D16.6216.6216.6216.6216.62方形系数CB0.930.910.900.890.88KC1.181.161.151.141.12海军常数C367.23367.23367.23367.23367.23主机额定功率PB417.42721.311145.411709.772482.93舱容VH58149.0657460.3856761.6156051.3655324.09机电设备重量WM54.0791.96143.49210.12298.46船体重量WS7319.757267.287214.817162.337109.86舾装重量WO1581.051581.051581.051581.051581.05空船重量LW8954.878940.298939.348953.508989.37新载重量DW133989.9134004.5034005.4433991.2935245.70DW1与DW的误差0.030.030.030.030.01诺曼尔系数1.241.241.241.241.23△144200.8544181.7444179.9244197.2043932.09压载排水量4B23985.5523970.9623970.0223984.1724471.64满载水线面系数CW0.940.940.930.920.91压载吃水TB6.006.026.046.066.03压载下的方形系数CB〃0.790.790.790.780.80压载水线面系数CWB0.870.870.860.860.88满载浮心高度KB5.375.385.405.415.43压载浮心高度KBB3.163.173.183.193.17满载稳心半径BM5.575.585.585.595.60压载稳心半径BMB9.809.769.729.689.78满载重心高度KG9.479.479.479.479.47压载重心高度KGB8.318.318.318.318.31初稳性高度GM1.471.491.511.531.55横摇周期TQ15.0014.8914.7814.6614.55船型营运参数计算技术速度V技4.745.686.637.588.53营运速度V营4.405.296.237.128.10压载速度4.855.816.867.848.91满载航行时间6.375.344.554.003.54压载航行时间5.814.874.153.653.23

武汉理工大学《船型技术经济论证》课程设计满载主机航行燃油重量16.3924.0533.0343.9457.23压载主机航行燃油重量15.0422.1130.4140.5252.86航次可变载荷EJ86.0891.5099.57111.00125.76航次净载重量NDW34813.9234808.5034800.4334789.0034774.24往返航次时间t往返15.3013.3111.8110.769.87单船年往返航次数n21.0024.1227.2029.8532.53n取整向下2024272932单船年运量696278