Shipping Economics and Policies Lecture 4/31-Oct-94

Owner's Voyage Estimate Form

Vessel: Ocean Trouble Speed L: 13 Miles L: 312 Daily Bunker Consu
Knots B: 13 Daily B: 312 Fuel Oil
Cargo Details: Laden Ballast
60,000 MT HSS, New Orleans/Rotterdam, 3 d/3 d, $15, FIOT 40 30

VOYAGE LEGS Miles Days

Baltimore / New Orleans 1630 5.22
New Orleans / Rotterdam 4880 15.64
0.00
0.00

Canal Transit:
Port Time: Loading: 3 Discharging: 3 6.00
CARGO CALCULATIONS TOTALS:- 26.87
Dwt: 69,000
Less: Bunkers: 1080
C.Weights: 1000 = 2080
Cargo: 66920 tons
VOYAGE EXPENSES
BUNKERS:
120 tons in R.O.B @ $ 100.00=$ 12000
FO 240 tons in Baltim. @ $ 100.00=$ 24000
650 tons in @ $ 90.00=$ 58500
40 tons inR.O.B @ $ 120.00=$ 4800
DO 30 tons inUSG @ $ 115.00=$ 3450
tons in @ $ =$ 0
Loading Port Disbursements =$ 100000
Discharging Port Disbursement =$ 120000
Bunkering Port Disbursements =$
Canal Transit Expenses =$
Insurance Premiums =$
Stevedoring Charges =$
Other Expenses =$
GROSS VOYAGE EXPENSES:
Cargo Rate Gross Freight Commissions
60,000 $/ton 15.00 ### 2.50% $22,500
$/ton $0 2.50% $0
Gross Voy. Surplus Gross Daily Running Cost Net Daily
$554,750 $20,649 $5,000 $15,649

Page 1
 Shipping Economics and Policies Lecture 4/31-Oct-94

yage Estimate Form

Daily Bunker Consumption
Diesel Oil
Working Idle
2 2

FO DO
157 10
626 31
0 0
0 0

12
782 54

AGE EXPENSES

=$ 102750

=$ 220000
=$ 322750
Net Freight
###
$0
T/C Equiv.
$21,179

Page 2