SHIP NAME:

DATE:

SPEED (mph)
BALLAST
15.5
LADEN
15.3

ROTATION
Commencing
Load port
Load port
Discharging Port
Discharging Port

4/4/2015
DISTANCE/miles
BALLAST
5362
LADEN
4321

samsun
mersin

aqaba
TOTAL MILES

CARGO
CARGO1
CARGO2
CARGO3

TYPE
Buses

95 Units

LOADED
IFO
MGO

17.5

1.9

1.9

COST
IFO
MGO

PORT and/or ANCHOR

1.9

VOYAGE CALCULATION
DAYS
IFO/mts

MGO/mts

5362

14.41

252.24

27.39

4321

11.77

211.81

22.36

3.00

0.00

5.70

1.00

0.00

1.90

9683
Price/mts
135
105

Load Ports D/A

mersin
0
aqaba
0

Discg Ports D/A

OTHER COSTS
GENERAL TOTAL

30.18

464.06

57.34

TOTAL COST
62,648
6,021
15,000
20,000
150,000
253,669

T/C EXPENSE

8,405

Comission :

1.25

3,825
3,960
4,095
4,230
4,365

Daily T/C Rate

DISCHARGING
DAYS

FUEL CONSUMPTION
BALLAST

18

DISTANCE
BALLAST
LADEN
L/D PORTS
Weather Days
TOTAL

CARGO DISCRIPTION
QUANTITY
LOADING
units/mts/cbm
DAYS

Alternative
Alternative
Alternative
Alternative
Alternative

T/C
T/C
T/C
T/C
T/C

Alternative
Alternative
Alternative
Alternative
Alternative

T/C
T/C
T/C
T/C
T/C

4,500
4,635
4,770
4,905
5,040
5,175

Rate
Rate
Rate
Rate
Rate

Lumpsum FRT
Rate
Rate
Rate
Rate
Rate

Alternative Freight
373,727
377,852
381,978
386,103
390,229

394,354
398,479
402,605
406,730
410,856
409,858

9683