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 Miles Days

Bremerhaven/Balie Comwau (Ballast) 3081 9.01
Balie Comwau/Casablanca (Loaded) 2955 8.95
Winter Weather Allowance 1

Bunkering Port
Canal Transit
Port Time Loading 6 28
Discharging 22

Totals 6036 47.0

Voyage Expenses
Bunkers Oil Price
FO 73 Tons in R.O.B. 82.5
401.1 Tons in Bremerhaven 80.0

DO 21 Tons in R.O.B. 130.0

49.9 Tons in Bremerhaven 125.0

Total Bunker Expenses

Other Costs Looding Port Disbursement

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

Cargo Rate Gross Freight CommissNet Freight

20000 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 13.5
223.9 13.4
25 2

42

474.1 70.9

Expenses
6,023
32,087

2,730
6,243

47,082

8500
7500

9500

25500
72,582