You are on page 1of 4

Voyage Estimate

Speed
Loaded
Ballast

13.75 Daily Miles


14.25 Daily Miles

Daily Bunker Consumption


At Sea
FO
DO
25
1.5

330
342

In Port
Idle
1.5

Voyage Leg
Bremerhaven/Balie Comwau (Ballast)
Balie Comwau/Casablanca (Loaded)
Winter Weather Allowance
Bunkering Port
Canal Transit
Port Time
Loading
Discharging

Work
1.5
Miles

6
22

28

Totals
Voyage Expenses
Bunkers
FO

DO

6036

47.0

73 Tons in
401.1 Tons in

R.O.B.
Bremerhaven

Oil Price
82.5
80.0

21 Tons in
49.9 Tons in

R.O.B.
Bremerhaven

130.0
125.0

Total Bunker Expenses


Other Costs

Days
3081
9.01
2955
8.95
1

Looding Port Disbursement


Discharging Port Disbursement
Bunkering Port Disbursement
Canal Transit Expenses
Insurance Premiums
Stevedoring Charge
Total Other Expenses

Gross Voyage Expenses

Cargo

Rate
20000

Gross Freight CommissiNet Freight


11
220000
11000
209000

Gross Surplus Gross Daily


Running Cost Net Daily Each 10 cents
136,418
2,905
2750
155
40

FO

DO
225.2
223.9
25

13.5
13.4
2

42

474.1

Expenses
6,023
32,087
2,730
6,243
47,082
8500
7500

9500
25500

70.9

72,582

You might also like