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
