Route

Tug Barge
POL Agency Cost Coordinat POD
Alpine Marine 18 Titan 08 P.Baai 26,500,000.00 3°54'23.84"S, 102°18'11.05"E P.Baai Anchorage
Alpine Marine 25 Nautica 11 Gandasari, Merak 25,750,000.00 5°54'20.54"S, 106° 5'34.63"E SDJ Palembang
Titan 53 Titan 54 BA Tarahan 28,200,000.00 5°31'2.76"S, 105°20'33.43"E PLTU Sibolga
Titan 470 Titan 480 BA Tarahan 28,200,000.00 5°31'2.76"S, 105°20'33.43"E PLTU Sibolga
Alpine Marine 13 Nautica 13 SDJ Palembang 120,000,000.00 5°54'20.54"S, 106° 5'34.63"E PLTU Paiton
Titan 23 Titan 24 BA Tarahan 28,200,000.00 5°31'2.76"S, 105°20'33.43"E PLTU Teluk Sirih
Titan 29 Titan 30 BA Tarahan 28,200,000.00 5°31'2.76"S, 105°20'33.43"E PLTU Teluk Sirih
Titan 27 Titan 28 SDJ Palembang 120,000,000.00 3° 1'54.03"S, 104°14'57.17"E PLTU Pelabuhan Ratu
Route
Agency Cost Coordinat Type Distance
- 3°52'37.07"S, 102°14'56.42"E Transhipment 4 NM (Open Sea)
24,000,000.00 3° 1'54.03"S, 104°14'57.17"E Longtowing 272 NM (Sea) + 105 NM (River)
35,200,000.00 1°45'7.84"N, 98°44'6.45"E Longtowing 675 NM (Sea)
35,200,000.00 1°45'7.84"N, 98°44'6.45"E Longtowing 675 NM (Sea)
36,400,000.00 7°42'20.89"S, 113°34'41.24"E Longtowing 700 NM (Sea) + 105 NM (River)
36,450,000.00 1° 4'21.85"S, 100°22'13.98"E Longtowing 475 NM (Sea)
36,450,000.00 1° 4'21.85"S, 100°22'13.98"E Longtowing 475 NM (Sea)
44,300,000.00 7° 1'23.05"S, 106°32'27.10"E Longtowing 426 NM (Sea) + 105 NM (River)
 Last Project/Shipper
Commodity
PMN (Putra Maga Nanditama) / PIC : Waiting info… Coal
MAR (Maritim Armada Raya) / PIC : Zulfadhli (0811-1838-200) / External Split Stone
MAR (Maritim Armada Raya) / PIC : Zulfadhli (0811-1838-200) / External Coal
MAR (Maritim Armada Raya) / PIC : Zulfadhli (0811-1838-200) / External Coal
MAR (Maritim Armada Raya) / PIC : Zulfadhli (0811-1838-200) / External Split Stone
MAR (Maritim Armada Raya) / PIC : Zulfadhli (0811-1838-200) / External Coal
MAR (Maritim Armada Raya) / PIC : Zulfadhli (0811-1838-200) / External Coal
BGG (Budi Gema Gempita) / PIC : Waiting info… Coal
Volume based
Rp USD
Client : Maritime Armada Raya Distance Freight rate 165,000 10.82 Per ton
PoL BA Bukit Asam, Tarahan Between PoL and PoD 470 NM
PoD PLTU Teluk Sirih Between PoD and PoL 470 NM Fuel cost 13,400 litre
PoL BA Bukit Asam, Tarahan Forex 15,250
Tug Capacity
Barge Total cargo to load 7500 Weather factor 5 %
Cargo Coal POL
Port Costs Wait time/Congestion 96 hours
Speed Loaded 3.40 knots/hour Agency PoL 28,200,000 Rp Loading rate 10000 ton/day
Speed Ballast 4.50 knots/hour Agency PoD 36,450,000 Rp Port Clearance etc 2 hours
Terpal Rp PoD
Comsumption (Ballast) 98 litre/hour Port PoD Rp Wait time/Congestion 96 hours
Comsumption (Loaded ) 98 litre/hour Others (Premi) 28,200,000 Rp Loading rate 5000 ton/day
Comsumption (Idle) 6 litre/hour Port Clearance etc 8 hours

Analysis
IDR USD
Revenue 1,237,500,000 81,148 Bunker Calcs
Hours Bunker cost Fuel Usage
Bunkers 339,269,433 22,247 Sailing Ballast 104.4 137,156,444 10,235.56
Port & agency costs 92,850,000 6,089 Sailing Loaded 138.2 181,530,588 13,547.06
Total Commercial costs 432,119,433 28,336 Loading 18.0 1,447,200 576.00
Commercial Profitability 805,380,567 52,812 Discharge 36.0 2,894,400 576.00
Waiting 202.0 16,240,800 48.00
Voyage total days 20.78 days
TCE/day 38,760,616 2,541.68 Total Bunker costs 339,269,433 24,982.61
Costs per day 33,550,000 2,200.00
25,319
Margin per day 5,210,616 342 13.44%
Volume based
Rp USD
Client : Maritime Armada Raya Distance Freight rate 208,000 13.64 Per ton
PoL SDJ Lemarang, Palembang Between PoL and PoD 760 NM
PoD PLTU Paiton Between PoD and PoL 325 NM Fuel cost 13,400 litre
PoL Sei Putting Forex 15,250
Tug Capacity
Barge Total cargo to load 7500 Weather factor 5 %
Cargo Coal POL
Port Costs Wait time/Congestion 72 hours
Speed Loaded 3.40 knots/hour Agency PoL 110,000,000 Rp Loading rate 10000 ton/day
Speed Ballast 4.50 knots/hour Agency PoD 36,450,000 Rp Port Clearance etc 2 hours
Terpal Rp PoD
Comsumption (Ballast) 98 litre/hour Port PoD Rp Wait time/Congestion 72 hours
Comsumption (Loaded ) 98 litre/hour Others (Premi) 32,550,000 Rp Loading rate 5000 ton/day
Comsumption (Idle) 6 litre/hour Port Clearance etc 2 hours

Analysis
IDR USD
Revenue 1,560,000,000 102,295 Bunker Calcs
Hours Bunker cost Fuel Usage
Bunkers 404,621,846 26,533 Sailing Ballast 72.2 94,842,222 16,551.11
Port & agency costs 179,000,000 11,738 Sailing Loaded 223.5 293,538,824 9,367.65
Total Commercial costs 583,621,846 38,270 Loading 18.0 1,447,200 432.00
Commercial Profitability 976,378,154 64,025 Discharge 36.0 2,894,400 432.00
Waiting 148.0 11,899,200 12.00
Voyage total days 20.74 days
TCE/day 47,077,848 3,087.07 Total Bunker costs 404,621,846 26,794.76
Costs per day 33,550,000 2,200.00
30,196
Margin per day 13,527,848 887 28.74% TC cost (1 Billion/30 day)
Volume based
Rp USD
Client : Maritime Armada Raya Distance Freight rate 137,500 9.02 Per ton
PoL Palaran Between PoL and PoD 300 NM
PoD Tonassa Between PoD and PoL 300 NM Fuel cost 13,400 litre
PoL Palaran Forex 15,250
Tug Capacity
Barge Total cargo to load 7500 Weather factor 5 %
Cargo Coal POL
Port Costs Wait time/Congestion 96 hours
Speed Loaded 3.00 knots/hour Agency PoL 40,000,000 Rp Loading rate 10000 ton/day
Speed Ballast 4.50 knots/hour Agency PoD 36,450,000 Rp Port Clearance etc 2 hours
Terpal Rp PoD
Comsumption (Ballast) 100 litre/hour Port PoD Rp Wait time/Congestion 93 hours
Comsumption (Loaded ) 100 litre/hour Others (Premi) 18,000,000 Rp Loading rate 10000 ton/day
Comsumption (Idle) 6 litre/hour Port Clearance etc 2 hours

Analysis
IDR USD
Revenue 1,031,250,000 67,623 Bunker Calcs
Hours Bunker cost Fuel Usage
Bunkers 241,744,933 15,852 Sailing Ballast 66.7 89,333,333 6,666.67
Port & agency costs 94,450,000 6,193 Sailing Loaded 100.0 134,000,000 10,000.00
Total Commercial costs 336,194,933 22,046 Loading 18.0 1,447,200 576.00
Commercial Profitability 695,055,067 45,577 Discharge 18.0 1,447,200 558.00
Waiting 193.0 15,517,200 12.00
Voyage total days 16.49 days
TCE/day 42,160,038 2,764.59 Total Bunker costs 241,744,933 17,812.67
Costs per day 33,550,000 2,200.00
18,041
Margin per day 8,610,038 565 20.42% TC cost (1 Billion/30 day)