Voyage Estimation Sheet
Voyage Estimation Sheet
Voyage Estimation Sheet
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
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
mersin
0
aqaba
0
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
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