4
Voyage Estimate Speed Loaded 13.75 Daily Miles 330 Ballast 14.25 Daily Miles 342 Daily Bunker Consumption At Sea In Port FO DO Idle Work 25 1.5 1.5 1.5 Voyage Leg Bremerhaven/Balie Comwau (Ballast) Balie Comwau/Casablanca (Loaded) Winter Weather Allowance Bunkering Port Canal Transit Port Time Loading 6 Discharging 22 Totals Voyage Expenses Bunkers FO 73 Tons in R.O.B. 401.1 Tons in Bremerhave DO 21 Tons in R.O.B. 49.9 Tons in Bremerhave Total Bunker Expenses Other Costs Looding Port Disbursemen Discharging Port Disburs Bunkering Port Disbursem Canal Transit Expenses Insurance Premiums Stevedoring Charge Total Other Expenses

Voyage Estimate

Embed Size (px)

DESCRIPTION

Voyage estimate

Citation preview

Sheet1Voyage EstimateSpeedLoaded13.75Daily Miles330Ballast14.25Daily Miles342Daily Bunker ConsumptionAt SeaIn PortFODOIdleWork251.51.51.5Voyage LegMilesDaysFODOBremerhaven/Balie Comwau (Ballast)30819.01225.213.5Balie Comwau/Casablanca (Loaded)29558.95223.913.4Winter Weather Allowance1252Bunkering PortCanal TransitPort TimeLoading62842Discharging22Totals603647.0474.170.9Voyage ExpensesBunkersOil PriceExpensesFO73Tons inR.O.B.82.56,023401.1Tons inBremerhaven80.032,087DO21Tons inR.O.B.130.02,73049.9Tons inBremerhaven125.06,243Total Bunker Expenses47,082Other CostsLooding Port Disbursement8500Discharging Port Disbursement7500Bunkering Port DisbursementCanal Transit ExpensesInsurance Premiums9500Stevedoring ChargeTotal Other Expenses25500Gross Voyage Expenses72,582CargoRateGross FreightCommissionNet Freight200001122000011000209000Gross SurplusGross DailyRunning CostNet DailyEach 10 cents136,4182,905275015540

Sheet2

Sheet3