20

SummerDWT
Winter
Daily Consumption
5 Days Reserve

Oep Ras.N
9 days
Con
ROB Winter
4 days
Arr Durban
Rcd.Durban
Dep Durban
34 days
Arr.Europort

HO
1840
765
1075
340
735
2580
3315
2890
425

283,000
274,360
HO
85
425
FW
350
162

188
72

116

586
702

612

90

Draft
Draft
FW

18

90

Ballast
560

21.60
21.15

Canst
610

Cargo

560

610

271927

560

610+62

Note : FO and FW received at Durban is paid for ie

Miscl Port Expense
Brokerage
Standing Charges @4,750 (or 47 days
FW
HO
Total Consumption
1415
260

(Port Can.)

COW
28
1443

4.5

185
266955
1170
Total

480,000

10,000

35,500

223,250

748,750

268,125

1,016,875

TOTAL
Freight $ 13.50 x 271927 = 3,671,014.50

= 3,478,286.24
LESS 5.25%
Profit
Profit Per Day /47

3,478,286

2,461,411

52,370

21

Miles
3274
R'dam/P.S
3075
PS/Rtn
12459
Rtn/Galvs
COW
Suez
Port Stay
Port Expense
Standing Charges
Brokerage
Total Expense

Days
HO
9.74405 730.8036
9.15179 686.3839
37.0804 2781.027
45
80
7
35
62.97619

23,000

Cost
Freight
69,426.34 Cargo
270,000
9.00
65,206.47 Less 1.25%
264,197.54 Demmurage
4,275.00

7,600.00 Total Earning

3,325.00 Total Expense
5000 Net Profit
1,448,452.37

33,348 Profit Per Day

1,900,831
Profit Per Day

Amount

2,430,000

2,399,625

5,600

2,405,225

1,900,831

504,394

8,009
or
8,000

ODESSA TO SAKAI
CAlLY CONSUMPTION H0-4o.0 FW 14.0
TWO DAYS RESERVE HO-90.0 FW 28.0
, : :'\. ;1': }"' P"
CONST. CARGO
: ' l ~,O
, ' j, ",'," ' F.W,
Dep ,.
: 848 . 293
Odessa
180
con
180
66 .
Port Said .
668 , 237
Arr
Con
60
40 For transit
;
Dep
618
197
84 '
Con
270
r'

:;

A~9n

Cep

348
372
720

Con

226

224
70

Arr

496
495

164
1064

406

126

90
496

28

Arr
Red

Marmugoa '
,

. Cep
Con '

Arr

Singapore

Red
Cep

Hong Kong ,

Sakal ,

Con
Arr
Dep
' Con '
Arr

686
360
226
22.6'
-

136
90

113
111

87,334

180

262

164.

180

182
112
70

70

-262

42

28 I

180

II

~~Hong

226

Kong

70

One da~ eons~~pt;on

46
14
LZZee.l1llJrE;g ZmI -/LfG -5b
L!.1iL'6o LLJ//1:JFl6LE

I
I

180-

/\

I ///
/ tf6 T-87'331+

tfY3s/)'
I

CAMPANA BAY TO LE HAVRE

DAILY CONSUMPTION , F.O.26.0 FW11.0

SUMMER
WINTER

TROPICAL
I

24,662 T
24,012 T

26,112 T
FIIO

F.W

CAMPANA

DEP.

416

190

9 DAYS

CON.

226

ARR.

190

99
91

Reo.

360

173

DEP.
CON.

660

264

600

220

ARR.

60

44

PANAMA
20 DAYS

LE HAVRE

"

< '

ROB
DEP. PANAMA
CONSUMPTION'11 DAYS
ROB ARRIVAL WINTER ZONE

, CARGO LOADABLE

HO
660

FW
264

276

121

276 ,

143

, 23,694 TONS '

YOKOHAMA TO BOSTON

Dally Consumption :

HO 48.0 FW 18.0

Port

HO

Yokohama Arrival
372

Received

262

10 days .
Departure
624

Consumpt

480

Singapore Arrival
. 144

Received

240

5 days
Departure
384

Consumpt

240

Colombo Arrival
~44
Received
288

;6 days .
432

Departure
288

Consumpt

Aden

Arrival

144

912
Received
.

Departure 1,066
19 days

Consumpt

912

Arrival
144

Boston

FW CARGO
120

114 *
234

180

64

90
* 4,600
144

90

64

108
*

860

162

108

64

342
*
396

342

64

~OB

@ Winter lO.NES days after departureADE .

Consumption HQ 432 FW162

ROB

HO 624

FW 234

CARGO LOADABLE

Cargo 6,:

. 8 592 Tons

_ -

- ~-

DALLAN TO EUROPORT

CAlLY CONSUMPTION H.O. 42.0 FW. 12.0

92,648 T
91,268 T

SUMMER
WINTER
TROPICAL

93,834 T
.

DALLAN

DEP
CON
ARR
RCD
DEP

SINGAPORE

F.O
620
336
. 284

892

F.W STORES CARGO

606
210
96
606
606
114
606
222

CON
COLOMBO

CAPETOWN
.

EUROPORT

ARR
ReD
DEP
CON
ARR
RCD
DEP
. CON

966 276
210
60
192
672
. 882
262
192
672
ARR
60
210

CAPETOWN

882

6.6 DAYS

231 .

WINTER ZONE

661

--

262
66
186

606

1,600

606
606
606
606
606
606
606 .. 1,SOC

606 1,60C.

No.6
Mangalore To Vancouver

145,482
138,986

Summer Draft
Winter Draft

Daily Con

F.O
Mangalore
7 days
Singapore

14 days
Tsingtao

4 days
Yokohama

15 days
Vancouvre

Dep
Con
Arr
P.Con
ROB
IRed.
Dep
Con
Arr
Port Con
Dep
Con
Arr
P.Con
ROB
IRed.
Dep
Con
Arr

Dep.Singapore
11 days Con to Winter
Arr Winter
Cargo Loadable

1513
616
897
5
892
898
1790
1232
558
30
528
352
176
10
166
1506
1672
1320
352

F,W

408
182
226
19
207
4271
634
364
270
114
156
104
52
38
14
4801
494
390
104

FO
FW
Stores

856
1/2 days Con

3 days P.C.
2 days Reserve
1 days P.C

4 days Reserve

HO

FW

Stores

1790
968
822

634
286
348

856

136,960

88.0
26.0

856

Total

2026

No.19
Oct-12
Daily Consumption Ballast

16.0 Kts

Daily Consumption loaded

Two days reserve

15.3 Kts

HO
49

DO

57
114

2
4

FW Cargo
9
9
18

Summer Draft 14.01

WinterDWT
93,274 - 2072.3125
= 91,202
Freight on 90,598 @ 6.5 = 5,88,887
less 2.5% = 574,164.83

70hrs.=2.9166dys

Dep ~.Mexico
70 Hrs.@16.0K
Arr.H Roads
Received
ROB Dep H.Roads
Harbour Steaming
Dep.H.Roads
10.2 days
Arr.Rotterdam Road:
Harbour Steaming
Arr.Rotterdam

553
142.9
410.1
320
730

32.67 138.75

20
710
581
129
15
114

31.17 113.75
20.38
91.8
10.79 21.95
1.0
9.8
19

Arr.Rotterdam Road:
6.5 days ( Reverse)
Arr.Winter

129
370.5
499.5

I
I

38.5
165
5.83 26.25
32.67 138.75

1.5

251

31

10.79
13
23.79

21.95
58.5
80.45
DWT

90,598
91,202

Total Days
Mexico to HR
H.Rds to Rotterdam
Harbour Steaming
loading
Discharging
Total

Fuel
759.31

2.9166

10.1916

1.000
2.517
2.517
19.142 x 1845 =

@$185
140,472

DO
28.83

FW
146

@$240

@$4.5

6,919

657

35,317

.183,365
Total Estimate $
Estimated Profit $ 390,800
Cargo intake 90,598

148,048

No.7

S.DWT
WinterDWT
Hong Kong
9.5 days
Dumai
Port Stay 2 days
2.5 days
Singapore
Port Stay 1 day

HONG KONG TO AUKLAND

301 ,258
Daily Can
292 ,606 2 days Res
FO
1853
Dep
779
1074
Arr
14
1060
Dep
205
855
Arr

7
Red
Dep

12 days
Sydney
Port Stay 1 day

Arr
Cow
Received
Dep

857
1705
984
721
7
45

Sea
FO
82
164
FW
254
254
36
218
.218
18

200
18

72
254

Redelivered

164

200

Dep Singapore
1 day to Summer

1705
82

200

Arr.Summer

1623

200

Arr
Cow

850

850

850

850

850

Nil
200

669
410
259
21
74

5 days
Aukland
Port Stay 3 days

FW
Nil
200
Ballast

254
54

299,435

Port
FO
7

FW
18

11

SDWT

93,542

Daily Cc FO
3 days Res

le Havre

Dep
2 days
Gib.
Arr
Red.
Dep
0.5 days Can.
C'blanca Arr
Disch
Dep
Can.
2 days
l.Palmas Arr
Red.
Dep
Can.
8 days
Arr
Abidjan
Disch
Dep
11 days
Can.
Cape Towr Arr
Disch
Dep
Can.
2 days
Durban
Arr

HO
740
68
672
672
17
655

68
587

SO

14.4

TPC

34
102

FW

18
54

FW Ballast Canst Cargo

340 380
350
36
314
+380
314
9
305
-1500
36
269
163

229
816

432

272
544

144
288

544
374
170

288
198

170
68

90
36
54

42

Cargo DWT
91,73293,542

+780

340

380

91,392 93,020

-1000
90,392

-1000

"i02

Dep. Las Palmas

DWT
SummerDWT
Additional Cargo Loadable las Palmas
Plus Tropical to Summer 3 days Can.

Additional Cargo Loadable Las Pall

93,020
93,542
522
156

678

Last 6 days are in Winter Zone by which time vessel will be well below her Winter
Marks since she is to discharge 1,000 tons atAbidjan and bunkers consumed
for 15 days Las Plmas to Winter Zone

10
Dep B/R
Con
ArrBW
2.5
Arr.Winter
Arr.Boston
Con
Arr BIW
ROB B/R

FO

FW

Ballast

Cargo

580
20
560
100
460
120
340
2?0
120
20

86
10
76
30
46
36

85
85
0

11,104

0
0
0

11,104

100

10

I.

11,104

DWT
11,855 240 miles @12K Consumption F24T/FW 12
S.DWT
11,610 Winter DWT

12,130
520
11610

11,104
Total Sea Passage 2088-240 = 1848
1848 Miles @14K =5.5days

WD
DWAII

SAILING DRAFT

9.40
0.144
9.544
0.0942
9.6382

9.6

@1.005

14

Seatle
4 days
L.Beach

9 days
Panama
3 days
Curacao

12 days
Rotterdam

SEATTLE TO ROTTERDAM

Dep
Con
Arr
Rcd
Dep
Con
Arr
Con
Arr
Rcd
Dep
Con
Arr

TD
SD
WD

11,536
11,198 Reserve
10,863 6 days

HO
27
162

FW
6

FO FW& Store
370
192
108
24
262
168
224
HO
FW
486
Arr Rotterdam
162
24
243
54
6 days
162
36
243
Arr.Winter
324
60
10,479
81
18
162
96
324
CARGO LOADABLE
10,479
486
Bunkers L.Beach H/224 Curacao H/324
72
324
162
24

16,

182,600
HO
188,134 Daly Con
71
177,066 Port Con.
8
3 days Reserve @ sec
213
Stores
Cargo
HO
FW
OSAKA TO LONDON
172,657
750
160
150
Dep
Osaka
497
84
Con
7 days
150
253
76
Arr
Singapore
8
20
Con
1 day port stay
245
56
Rob
150
172,657
1874
358
Red
172,657
414
150
2119
Dep
54
320
Con
4.5 days
150 Loads 8050
1799
360
Arr
Colombo
24
60
Con
3 days port stay
180;707
300
150
1775
Dep
48
284
Con
4 days to Summer
180,707
150
252
1491
Rob
ArrSummer
216
1278
Con
18 days consumption
180,707
150
36
213
Arr
Dakar
-8050
60
24
Con
3 days port stay
-24
150 172,657
189
Rob
156
592
Red
172,657
150
132
781
Dep
96
568
Con
8 days
'150
172,657
36
213
Arr
London
Ans . Cargo Loadable 172,657 Received Singapore H/1874 Fw/358
Red. Dakar H/592 FW 156

15

Nomadic Forest

Russia To Japan
90,000
SD
WD 89,230
TO 90,770

Russia
4 days Con
Arr P.Said
Suez Tran
Suez

11 days
Goa
9 days con
Additional cons.
Singapore
Singapore
9 days con
Arrtval Winter Zone
2 days con
Arr.Japan

SD
TZ
WZ

600 miles @ 12.5

Consumpt. D"Con

182.600

=2 days Winter to Japan

2 days Reserve
Dep
Con
Rob
Red
Con
Dep
Con
Arr/Oep
Con
Con
Arr/Dep
Red
Dep
Con
Rob
Con
Rob

FW
12
20
36
Total

FO
850
192
658
448
50
1056
528
528
432
20
76

FO
FW

15

48
30
96
Total
Cargo
Const
FW
200
300
60
240
130
40
330 Cargo Loadable 88,778 tons
165 Port Said F/448 Fw/130
165 Singapore F/548 Fw/165
135
30

548

i65

624
.432
192
96
96

195
135
60
30
30

200

88,778

89,230

18

SEATTLE TO ROTTERDAM
'DWT (T)
DWT (S)
DWT (W)

31536

31198

30863

Consumption HO 47t FW 11t daily

2 Days reserve at all time ie.HO 94t FW 22
HO
FW
Cargo
Seattle
312
213
29,841
Seattle to L.Beach 4 days
Con
188
44
L.Beach
Arr
124
169
29,841
Received
534
0
29,841
Departed
658
169
L.B. to PC 9 days
Con
423
99
29,841
Panama canal
Arr
235
70
P.C. to Curacao 3 days
Con
141
33
Curacao
Arr
94
37
Rcd
611
128
500
P.Con
0
0
Departed
705
.165
30,341
Consumed
611
143
94
22
Curacao to Rotterdam 13 days Arr
Dep Curacoa
705
165
30,341
282
66
6 days consumption
423
99
30,341
At Winter Zone
CARGO LOADABLE SEATTLE 29,841 Tons. Bunkers RCD 534 Tons

Total
30,366
30,134
30,375
30,363

31,362

31,211
30,863

Note: For cargo loadable Dep Seattle check calculations Dep.Seattle@ Summer Zone
2) Two days after Dep Curacao at summer zone 3) 6 days after Dep.Curacao at Winter Zone

Ans. Cargo Loadable 21,975 Bunkers ROB Arr. Middlesborough 645 Tons.
Vessel is docking C.Verde for Bunkers and FWonly