Operation Cost Time Charter (TC) TONGKANG 300 FEET

PT. PASIFIK KOPAN

NO KETERANGAN
1 Cargo Pasir 5,400 M3 per Shipment
2 Biaya Time Charter 250,000,000 per Day) (750.000.000)
3 Biaya Bahan Bakar (BBM) 9.800 per MT
4 Bunker Load/Disc. 0.25 MT per day
5 Bunker Ada Muatan 2.4 MT per day
6 Bunker Free Balik 2.4 MT per day
7 Biaya Fresh Water 60,000 per M3
8 Fresh Water per Trip 1,200,000 per trip
9 Biaya Agent Loading 17,000,000 Lumpsum per port
10 Biaya Agent Discharge 17,000,000 Lumpsum per port
11 Bonus Crew 6.500,000 per trip
12 Jarak 225 Miles
13 Hari Operasional Kapal 10 Hari
14 Hari Muat 2 Hari
15 Hari Bongkar 2 Hari
16 Waktu Tempuh Ada Muatan 3,5 Hari
17 Wakttu Tempuh Kosong 2.5 Hari
18 Kecepatan Kapal Muat 3,5 Knot
19 Kecepatan Kapal Kosong 4.5 Knot

ASUMSI HARGA BUNGKER 9,800 dan TC 750Jt dan Cargo 5.400 M3

No. KETERANGAN
One Trip Second Trip

1 Biaya Time Charter per Trip 250,000,000 750,000,000

2 Biaya Bahan Bakar (BBM) 112,700,000 338,100,000
3 Biaya Fresh Water 1,200,000 3,600,000
4 Biaya Agent 34,000,000 102,000,000
5 Bonus Crew 6,500,000 19,500,000
6 Biaya Tak Terduga 15,000,000 45,000,000
419,400,000 1,258,200,000