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 Consumption
Knots B: 13 Daily B: 312 Fuel Oil Diesel Oil
Cargo Details: Laden Ballast Working Idle
60,000 MT HSS, New Orleans/Rotterdam, 3 d/3 d, $15, FIOT 40 30 2 2

VOYAGE LEGS Miles Days FO DO

Baltimore / New Orleans 1630 5.22 157 10
New Orleans / Rotterdam 4880 15.64 626 31
0.00 0 0
0.00 0 0

Canal Transit:
Port Time: Loading: 3 Discharging: 3 6.00 12
CARGO CALCULATIONS TOTALS:- 26.87 782 54
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 in R.O.B @ $ 120.00 = $ 4800
DO 30 tons in USG @ $ 115.00 = $ 3450
tons in @$ =$ 0 =$ 102750
Loading Port Disbursements =$ 100000
Discharging Port Disbursemen = $ 120000
Bunkering Port Disbursement = $
Canal Transit Expenses =$
Insurance Premiums =$
Stevedoring Charges =$
Other Expenses =$ =$ 220000
GROSS VOYAGE EXPENSES: =$ 322750
Cargo Rate Gross Freight Commissions Net Freight
60,000 $/ton 15.00 ### 2.50% $22,500 ###
$/ton $0 2.50% $0 $0
Gross Voy. Surplus Gross Daily Running Cost Net Daily T/C Equiv.
$554,750 $20,649 $5,000 $15,649 $21,179

Page 1