ShipValue.jp
Valuations (各種鑑定)
Ship Purchase (船舶購入)
Ship Loan (船舶融資)
Valuations (各種鑑定)
Ship Purchase (船舶購入)
Ship Loan (船舶融資)
Login (ログイン)
Login (ログイン)
Calculating... It takes a few minutes.
Ship Loan
(船舶融資)
船舶詳細(Vessel)
詳細(Details)
None
None
None
None
None
None
None
None
None
None
None
None
None
None
船名(Name of Vessel)
船型(Vessel Type)
Handy Bulker
Ultramax/Handymax Bulker
Kamsarmax/Panamax Bulker
Cape Bulker
MR Tanker
None
None
None
None
None
重量トン(DWT)
建造造船所(Shipyard)
―その他日本造船所(Other Japanese Shipyards)―
今治造船 (Imabari Shipbuilding)
ジャパンマリンユナイテッド (Japan Marine United, "JMU")
日本シップヤード (Nihon Shipyard, "NSY")
大島造船所 (Oshima Shipbuilding)
常石造船 (Tsuneishi Shipbuilding (Numakuma, Japan) )
常石重工業(セブ)(TSUNEISHI HEAVY INDUSTRIES (CEBU), (Cebu, Philippnes) )
常石集団(舟山)造船 (Tsuneishi Group (Zhoushan) Shipbuilding, (Zhoushan, China) )
名村造船所 (Namura Shipbuilding)
新来島どっく (Shin Kurushima Dockyard)
三井E&S造船 (Mitsui E&S Shipbuilding)
YAMIC (Jiangsu Yangzi-Mitsui Shipbuilding Co. (Taicang, China) )
川崎重工業 (Kawasaki Heavy Industry, "KHI")
NACKS (Nantong COSCO KHI Ship Engineering (Nangton, China) )
DACKS (Dalian COSCO KHI Ship Engineering (Dalian, China) )
三菱重工業 (Mitsubishi Heavy Industry, "MHI")
サノヤスホールディングス (Sanoyasu Holdings)
尾道造船 (Onomichi Dockyard)
内海造船 (Naikai Zosen)
神田造船所 (Kanda Shipbuilding)
福岡造船 (Fukuoka Shipbuilding)
臼杵造船 (Usuki shipyard)
下ノ江造船 (Shitanoe Shipbuilding)
―その他韓国造船所(Other Korean Shipyards)―
現代重工業 (Hyundai Heavy Industry)
現代尾浦造船 (Hyundai Mipo Dockyard)
現代ビナシン造船 (Hyundai-Vinashin Shipyard (Vinashin, Vietnam) )
三星重工業 (Samsung Heavy Industry)
大宇造船海洋 (Daewoo Shipbuilding & Marine Engineering)
韓進重工業 (Hanjin Heavy Industry)
韓進重工業フィリピン (Hanjin Heavy Industries Corporation Philippines (Zambales, Philippines) )
STX造船海洋 (STX Offshore & Shipbuilding)
―その他台湾造船所(Other Taiwanese Shipyards)―
CSBC Corporation
―その他中国造船所(Other Chinese Shipyards)―
上海外高橋造船 (Shanghai Waigaoqiao Shipbuilding )
江南造船(集団)(Jiangnan Shipyard)
滬東中華造船(集団)( Hudong-Zhonghua Shipbuilding)
上海船廠船舶 (Shanghai Shipyard)
上海江南長興造船 (Jiangnan Changxin Shipbuilding)
上海江南長興重工 (Jiangnan Changxin Heavy Industry)
広州広船国際股フェン (Guangzhou Shipyard Int., "GSI")
中船黄埔文冲船舶 (Huangpu Wenchong Shipbuilding)
広州文冲船廠 (Guangzhou Wenchong Shipyard)
中船桂江造船 (Guijiang Shipbuilding)
中船澄西船舶修造 (Chengxi Shipyard)
中船西江造船 ( Xijiang Shipyard)
重慶川東船舶重工 (Chuandong Shipbuilding Industry)
渤海船舶重工 (Bohai Shipbuilding Industry)
大連船舶重工集団 (Dalian Shipbuilding Industry)
青島北海船舶重工 (Qingdao Beihai Shipbuilding Heavy Industry)
山海関造船重工 (Shanhaiguan Shipbuilding Industry)
武昌船舶重工集団 (Wuchang Shipbuilding Industry)
天津新港船舶重工 (Tianjin Xingang Shipbulind Heavy Industry)
重慶東港船舶産業 (Chongqing Donggang Shipbuilding, Chongqing)
揚子中遠海運重工 (COSCO Shipping Heavy Industry Yangzhou)
広東中遠船務工程 (COSCO (Guangdong) Shipyard)
大連中遠船務工程 ( COSCO (Dalian) Shipyard)
舟山中遠船務工程 (COSCO (Zhoushan) Shipyard)
中海工業(江蘇)(China Shipping Industry (Jiangsu))
南京金陵船廠 (CSC Jinling Shipyard)
青山船廠 ( CSC Qingshan Shipyard)
中航鼎衡造船 (AVIC Dingheng Shipbuilding)
中航威海船廠 ( AVIC Weihai Shipyard)
新大洋造船有限公司(New Dayang Shipbuilding)
江蘇新揚子造船 (Yangzijiang Shipbuilding)
煙台中集来福士海洋工程 (Yantai CIMC Raffles Offshore)
蓬莱中柏京魯船業 (Penglai Zhongbai Jinglu Shipbuilding)
黄海造船 (Huanghai Shipbuilding)
江蘇新時代造船 ( New Times / New Century Shipbuilding)
江蘇韓通船舶重工 (Jiangsu Hantong Ship Heavy Industry)
南通太平洋海洋工程 ( Nantong Pacific Marine Engineering)
泰州口岸船舶 (Taizhou Kouan Shipbuilding)
泰州三福船舶工程 (Taizhou Sanfu Shipbuilding and Engineering)
江蘇省鎮江船廠(集団)(Jiangsu Zhenjiang Shipyard)
金海重工股フェン (Jinhai Heavy Industry)
浙江欧華造船股フェン (Ouhua Shipbuilding)
揚帆集団股フェン (Yangfan Zhoushan Shipyard)
舟山長宏国際船舶修造 (Zhoushan Changhong International Shipyard)
浙江増洲造船 (Zengzhou Shipbuilding)
福建省馬尾造船股フェン (Fujian Mawei Shipbuilding)
厦門船舶重工股フェン (Xiamen Shipbuilding Industry)
江西江州聯合造船 (Jiangxi Jiangzhou Union Shipbuilding)
同方江新造船 (Tongfang Jiangxin Shipbuilding)
江蘇宏強船舶重工 (Jiangsu Hongqiang Heavy Industry)
台州楓葉船業 (Taizhou Maple Leaf )
広東ユエ新海洋工程装備 (Guangdong Yuexin Ocean Engineering)
江蘇揚子鑫福造船 (Jiangsu Yangzi Xinfu)
江蘇新韓通船舶重工 (Jiangsu New Hantong Heavy Industry)
南通潤邦海洋工程装備 (Nantong Rainbow Offshore & Engineering)
江蘇海通海洋工程装備 (Jiangsu Haitong Offshor Engineer)
蕪湖新聯造船 (Wuhu Xinlian Shipyard)
福建省白馬船廠 (Fujian Bai Ma Shipbuilding)
福建東南造船 (Fujian Southeast Shipbuilding)
福建華東船廠 (Fujian Huadong Shipyard)
鄂州市光大造船股份 (Ezhou Guangda Shipbuilding)
江門市南洋船舶工程 (Jiangmen Nanyang Shipyard)
华泰重工(南通)(Huatai Heavy Industry (Nantong))
江蘇大津重工 (Jiangsu Dajin Heavy Industry )
浙江新楽造船 (Zhejiang Xinle Shipbuilding )
福建省長興船舶重工 (Fujian Changxing Shipbuilding Heavy Industry)
上海振华重工(集団)股份 (Shanghai Zhenhua Heavy Industry, "ZPMC")
―その他造船所(Other Shipyards)―
船齢(Age) [歳(Years Old)] *新造船で竣工まで2年の場合は−2をご記入下さい。(If it is newbuilding to be delivererd 2 years later, please insert -2.)
-3
-2
-1
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
計算用船齢(Age) [歳(Years Old)]
0.0
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
契約船価(Contract Price) [USD]
追加工事(Additional Items Cost) [USD]
乗出費用(Initial Items Cost) [USD]
監督費用(Supervision Cost) [USD]
大型船用品(Large Items like grabs, scrubbers)[USD]
5年耐性ペイント(Five Years Paint)
有(Yes)
無(No)
総購入船価(Total Purchase Price) [USD]
船齢(Age)↓
0.0
None
None
1.0
None
None
2.0
None
None
3.0
None
None
4.0
None
None
5.0
None
None
6.0
None
None
7.0
None
None
8.0
None
None
9.0
None
None
10.0
None
None
11.0
None
None
12.0
None
None
13.0
None
None
14.0
None
None
15.0
None
None
16.0
None
None
17.0
None
None
18.0
None
None
19.0
None
None
20.0
None
None
None
None
None
None
None
None
None
-3.0
None
契約時払(Contract Installment) [%]
確定日払(Fixed Date Installment) [%]
Steel Cutting時払 (Steel Cutting Installment) [%]
起工時払(Keel-Laying Installment) [%]
進水時払(Launching Installment) [%]
引渡時払(Delivery Installment) [%]
-2.0
0.1
0.0
0.0
0.1
0.1
0.7000000000000001
-1.0
None
契約時為替(Currency Rate at Contract)$1= [JPY]
確定日為替(Currency Rate at Fixed Date)$1= [JPY]
Steel Cutting時為替(Currency Rate at Steel Cutting)$1= [JPY]
起工時為替(Currency Rate at Keel-Laying)$1= [JPY]
進水時為替(Currency Rate at Launching)$1= JPY]
引渡時為替(Currency Rate at Delivery)$1= [JPY]
0.0
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
為替(Currency Rate)$1=
155.0
155.0
155.0
155.0
155.0
155.0
non categorized
詳細(Details)
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
OPEX
None
None
None
None
None
CAPEX
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
OPEX
None
None
None
None
None
CAPEX
None
None
None
None
None
None
None
None
None
None
None
None
OPEX
None
None
None
None
None
CAPEX
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
元本 (Amortization)
None
None
None
None
金利 (Interest)
None
None
None
None
None
償却 (Depreciation)
None
None
None
Project IRR
OPEX日額(OPEX per day) [USD]
CAPEX日額(CAPEX per day) [USD]
Equity IRR
Project IRR
損益分岐用船料(Charter Hire Break-Even Point)
為替損益分岐点(Currency Break-Even Point)$1=
OPEX日額(OPEX per day) [USD]
CAPEX日額(CAPEX per day) [USD]
損益分岐用船料(Charter Hire Break-Even Point)
為替損益分岐点(Currency Break-Even Point)$1=
None
None
None
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
5年平均(5yrs Avg.)
インフレ率(Infulation)
4695.834212997199
6509.843137254902
11205.677350252101
100.9709432523271
4415.722168179272
6278.569982831843
10694.292151011115
IWS
全平均(Total Avg.)
全平均(Avg. exc. Sales)
全平均(Avg. exc. Sales)
全平均(Avg. exc. Sales)
全平均(Total Avg.)
全平均(Avg. exc. Sales)
全平均(Avg. exc. Sales)
2.5歳時(2.5yrs old)
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
6450.970517287591
None
None
None
96.76593606739716
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
6218.612591971365
None
None
None
None
None
None
None
None
None
None
None
None
None
総船価(Total Price)
-4.0
155.0
0.015
0.001
0.3086
0.0
0.0
573500000.0
0.0
30000000.0
-573500000.0
0.0
0.0
0.0
0.0
0.0
0.0
-603500000.0
None
全平均(Avg. incl. Sales)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1.0
-3.0
155.0
0.015
0.001
0.3086
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
37250000.0
-2.0
155.0
0.015
0.001
0.3086
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
155.0
-1.0
155.0
0.015
0.001
None
None
None
None
None
None
0.3086
None
None
None
-4874750000.0
None
None
None
None
None
None
None
None
-4278000.0
None
None
-4278000.0
-11720.547945205479
-75.61643835616438
-4278000.0
-4278000.0
-329778000.0
-5200250000.0
0.0
None
0.0
0.0
0.0
0.0
0.0
None
-4278000.0
None
0.0
-4278000.0
-11720.547945205479
-75.61643835616438
-4278000.0
1320190.8
-4278000.0
-4278000.0
0.0
None
0.0
0.0
0.0
0.0
0.0
None
-4278000.0
None
0.0
-4278000.0
-11883.333333333334
-76.66666666666667
-4278000.0
-4278000.0
-4278000.0
None
None
None
0.0
248000000.0
821500000.0
4874750000.0
None
0.0
0.0
992000.0
3286000.0
4278000.0
0.0
None
None
融資詳細(Financing)
詳細(Details)
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
None
融資通貨(Currency) *以降、用船料・船費・ドック費用以外の金額は、この通貨でご記入下さい。(Except for charter hire, OPEX and dock cost, please use selected currency for inputs below.)
米ドル(USD)
日本円(JPY)
None
None
為替(Currency Rate)$1= [JPY]
借主格付(Borrower's Rating)
AAA
AA
A
BBB
BB
B
CCC
CC
C
D
None
None
None
None
None
None
None
None
None
None
頭金(Equity) [USD/JPY]
融資額(Loan Amount) [USD/JPY]
運転資金(Working Capital) [USD/JPY]
拘束預金(Cash Deposit) [USD/JPY]
償却方法(Depreciation Type)
定額法(Fixed Amount)
定率法(Fixed Rate)
None
None
特別償却(Japanese Special Depreciation)
有(Yes)
無(No)
None
None
税務償却期間(TAX Depreciation Period) [年(Year)]
会計償却期間(Accounting Depreciation Period) [年(Year)]
会計償却残価(Accounting Depreciation Baloon) [USD/JPY]
融資期間(Loan Period) [年(Year)]
償還ピッチ(Amortization Pitch) [年(Year)]
償還ピッチ期末残(Amortization Baloon) [%]
元本返済方法(Repayment Type)
元本均等(Fixed Amount)
その他(Others)
None
None
融資口銭(Up-front/Commitment Fee) [USD/JPY]
支払金利マージン(Receiving Interest Margin) [%]
受取金利マージン(Paying Interest Margin) [%]
ベース金利(Libor/Tibor) [%]
LTV条項(LTV Clause)
有(Yes)
無(No)
None
BB
D
None
定額法(Fixed Amount)
定率法(Fixed Rate)
有(Yes)
0.1
償却率(Annual Rate)
0.13333333333333333
改定償却率
0.143
用船詳細(Chartering)
詳細(Details)
None
None
None
None
None
None
None
None
None
用船形態(Charter Type)
TC
BBC
None
None
固定用船期間(Fixed Charter Period) [年(Year)]
固定用船料(Fixed Charter Hire) [USD]
変動用船料(Resumed Unfixed Charter Hire) [USD]
ブローカーコミッション(Brokarage) [%]
アドレスコミッション(Address Commission) [%]
用船料・用船契約譲渡(Assignment of Charter)
有(Yes)
無(No)
None
None
用船者買取義務(Purchase Obligation)
有(Yes)
無(No)
None
None
用船者格付(Charterer's Raing)
割引無(No Discount)
AAA
AA
A
BBB
BB
B
CCC
CC
C
None
None
None
None
None
None
None
None
None
None
None
None
割引無(No Discount)
AAA
AA
A
BBB
BB
B
CCC
CC
C
基準用船料(Base Hire Rate)
船費詳細(OPEX)
詳細(Details)
船費船費 (General OPEX)
None
None
None
None
None
None
None
None
None
船員費インフレ率(Infulation Rate of Crew Cost) [%]
船員雑費インフレ率(Infulation Rate of Crew's Incidential Expense) [%]
船用品費インフレ率(Inflation Rate of Articles for Ship Cost) [%]
潤滑油費インフレ率(Inflation Rate of Lubrication Oil Cost) [%]
修繕費インフレ率(Inflation Rate of Repair Cost) [%]
保険料インフレ率(Inflation Rate of Insurances Cost) [%]
P&I保険料インフレ率(Inflation Rate of P&I Insurance Cost) [%]
雑費インフレ率(Inflation Rate of Other Incidental Expense) [%]
店費インフレ率(Inflation Rate of Management Fee) [%]
船員費(Crew Cost) [USD]
船員雑費(Crew's Incidental Expense) [USD]
船用品費(Articles for Ship Cost) [USD]
潤滑油費(Lubrication Oil Cost) [USD]
修繕費(Repair Cost) [USD]
保険料(Insurances Cost) [USD]
P&I保険料(P&I Insurance Cost) [USD]
雑費(Other Incidental Expense) [USD]
店費(Management Fee) [USD]
C/V/E [USD]
ドック費用詳細(Dock Cost)
詳細(Details)
ドック費用 (Dock Cost)
None
None
ドック費用インフレ率(Inflation Rate of Dock Cost) [%]
IWS費用(IWS Cost) [USD]
2.5歳時ドック費用(Dock Cost at 2.5yrs old) [USD]
5歳時ドック費用(Dock Cost at 5yrs old) [USD]
None
None
None
初期化(Reset)