MV KATERINA

(General Cargo)

Loa
Lbp
B
D
T

139.21 m
135.00 m
21.61 m
12.15 m
9.00 m

Cb
Cm
Cwl
Cp

0.683
0.979
0.812
0.697

B
Deadweight

Wst
Wot
DWT
Wpl

8445.3 tonnes
3370 tonnes
1418.2 tonnes
12200 tonnes
9552.5 tonnes

GRT
NRT
crew

9129.4 RT
5647 RT
20 persons

BHP
R
Vs

20020 PS
11000 sm
18 knots

MV KATERINA

Benford

MHS = 243 Wst0.85 = 243 3370 0.85 = 242154 manhours

- , 21$

C w = 21 $

manhour

242154manhours = 5085235$

- , 500 $/tn 15%

C s = 1.15 500$ / tn Wst = 1.15 500 3370 = 1937750$

Cw [$]
Cs [$]
Cst [$]

5.085.235
1.937.750
7.022.985

C s = 5500$ / tn Wot0.95 = 5500 1418,2 0.95 = 5426419$

-

MHS ot = 1625 Wot0.73 = 1625 1418,2 0.73 = 324805manhours

- , 21$

C w = 21 $

manhour

324805manhours = 6820905$

Cw [$]
6.820.905
Cs [$]
5.426.419
- Cot [$] 12.247.324

BHP
MHS m = 50220

1000

0.6

20020
= 50220

1000

0. 6

= 303218manhours

LBD
MHS el = 890

1000

0.75

P
+ 3600 G
1000

135 21.61 12.15

= 890

1000

0.75

0. 6

8088
+ 3600

1000

0.75

= 30195manhours

MHS = MHS m + MHS el = 303218 + 30195 = 333413manhours

- , 21$

C w = 21 $

manhour

333413manhours = 7001673$

MV KATERINA

C s = 12785 SHP 0.82 = 12785 20020 0.82 = 4342875$

Cw [$]
Cs [$]
. Cst [$]

7.001.673
4.342.875
11.344.548

2.247.324$
11.344.548$
20.614.857$

.
.

.

.

.
- 3hr
6hr. 38hr.
44hr.
-

2 R
1 2 11000
1
Dn =
+ 44
=
+ 44
= 52.13days
24 18
24
Vs
-
= 365 / Dn =365 / 52.13 = 7
:

Fuel Oil
2303,42 tn
180$ / tn
Fuel Oil 7 2303.42tn 180$ / tn = 2902309$

Diesel Oil
231.04 tn
220$ / tn
Fuel Oil 7 231,04tn 220$ / tn = 355802$

12.6 tn
1200$ / tn
Fuel Oil 7 12.6tn 1200$ / tn = 105840$

MV KATERINA

192.5tonnes
0.5$ / tn
Fuel Oil 7 192.5tn 0.5$ / tn = 674$

N crew (365days) 10$ / personday = 20 365 10 = 73000$

N crew (12months) 1000$ / personmonth = 20 12 1000 = 240000$

25000$ L( ft ) B ( ft ) D( ft ) / 10 5

2/3

= 25000 442.91 70.9 39.9 / 10 5

2 3

= 134864$

13.6$ BHP = 13.6 20020 = 272272$

1925 ( N crew + GRT / 1000) = 1925 (20 + 9129.4 / 1000) = 56074$

600$ + 50$ LBD / 10 5 = 600 + 50 (442.91 70.9 39.9 / 10 5 ) = 1227$ /

2 ,
7

7 2 1227 = 17171$

,
,
40000$

,

Fuel Oil
Diesel Oil
Lub.Oil

($/year)
2.902.309$
355.802$
105.840$
674$
73.000$
240.000$
134.864$
272.272$
56.074$
17.171$
40.000$
4.198.006$

MV KATERINA

(F)
"". 60%
, 10
8%. :
:
PR = 60%20614857 = 12368914 $
:
PS = 40%20614857 = 8245943 $
, 10 , 10%
. 20 ,
12%,
2.5% ,
TA = 2.5% 20614857= 515371 $
O
(...) .
... :

t
= t

(1 + i ) t

10

= PS
t
t =1 (1 + i )

20

t

t =1 (1 + i )

20 F V
+
t

t =1 (1 + i )

TA
+
(1 + i )20

:
- i = 12 %,
- PS= 8245943$,
- = ( PR / 10 ) + 8%. PR . [ (11 - t ) / 10 ] ,
- = 4198006 $, /.
- F,
- V, .
V = 9552.5tons . To , ,
:
V = 2. 9552.5 (tons /)7 (/) = 133735 tons
... = 0,
... = 0 F=29.0668325 $ / ton

MV KATERINA

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

8.245.943

5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710
5.521.710

286.236
385.188
484.139
583.090
682.042
780.993
879.944
978.896
1.077.847
1.176.798
2.512.641
2.512.641
2.512.641
2.512.641
2.512.641
2.512.641
2.512.641
2.512.641
2.512.641
2.512.641
515.371

-8.245.943
255.568
307.069
344.601
370.564
387.009
395.675
398.042
395.360
388.682
378.898
722.324
644.932
575.832
514.136
459.050
409.866
365.952
326.743
291.735
260.477
53.427

60.181.380
17.811.236
32.956.953
T

3.009.069
2.226.405
3.009.069
2.127.453
3.009.069
2.028.502
3.009.069
1.929.551
3.009.069
1.830.599
3.009.069
1.731.648
3.009.069
1.632.697
3.009.069
1.533.745
3.009.069
1.434.794
3.009.069
1.335.843
3.009.069
3.009.069
3.009.069
3.009.069
3.009.069
3.009.069
3.009.069
3.009.069
3.009.069
3.009.069

110.434.198

8.245.943
12.368.914
20.614.857
0,08
0,12
29,067

[$]
[$]
[$]

[$/tn]