Professional Documents
Culture Documents
Ship description
Voyage description
Detalierea voiajului
IFO MGO
F- Actual fuel consumption 52.34 15.70
S- Actual speed 13.2 13.2
F* - Designed fuel consumption 50 15
S* - Designed speed 13 13
Employer taxes on mann
Food cost/ day/ person [$] Food cost/ day/ crew [$]
$ 10.00 $ 200.00
TOTAL FOOD COSTS / VOYAGE
5. Administration Costs -
Administrative sta
Social insurance Health insurance Special fund
Position Gross salary
[25.8%] [5.2%] [0.5%]
Rental costs
No. offices Price/office rented Total rental costs / month [$]
8 $ 200.00 $ 1,600.00
Agency fees
No. ships Agency fees/ship/month [$]
1 $ 5,000.00
Communication cost
Data costs / month
Subscription no. total / month [$] no.
[$]
Accidents insurance
Special fund [0.5%] Other taxes [0.25 %] Income tax [16%]
[0.4 %]
r crew
Costs
Price[$]
150.00
70.00
550.00
230.00
700.00
1,800.00
350.00
200.00
800.00
450.00
200.00
100.00
200.00
2,000.00
100.00
450.00
720.00
135.00
1,420.00
220.00
100.00
10,945.00
Price [$]
750.00
900.00
2,000.00
1,800.00
1,550.00
7,000.00
Price [$]
200.00
100.00
300.00
250.00
900.00
600.00
700.00
200.00
850.00
350.00
450.00
4,900.00
22,845.00
Rental costs
No. ships Rental Costs/month [$] RENTAL COSTS/VOYAGE
18 $ 1,600.00 $ 143.37
Agency fees
Total agency fees/month [$] TOTAL AGENCY FEES / VOYAGE
5,000.00 $ 5,000.00 $ 8,064.52
Communication costs
Total data/month [$] Communication costs/month [$] TOTAL COMM COST/ VOYAGE
3. MRO Costs
Onboard meintenance costs
Spares
Maintenance services
Maintenance operations onboard
Technical incidents costs
Total Maintenance costs/voyage
4. Insurance Costs
Type of insurance
P&I insurance [$/day]
H&M insurance [$/day]
Individual insurances [$/day]
Cargo insurance [$/day]
Insurance costs/voyage
$ 2,443.00
$ 2,076.55
$ 1,832.25
$ 1,710.10
$ 1,221.50
$ 2,443.00
$ 3,298.05
$ 732.90
$ 366.45
$ 16,123.80
$ 26,006.13
RENTAL COSTS/VOYAGE
143.37
61.83
$ 1,012,024.66
$ 1,012,024.66
Gross costs on Total manning costs
salaries [$/month] [$/month]
$ 17,620.09 $ 30,953.49
$ 15,858.00 $ 27,858.00
$ 7,635.63 $ 13,413.63
$ 6,851.98 $ 12,036.98
$ 1,017.56 $ 1,787.56
$ 17,032.81 $ 29,921.81
$ 7,929.00 $ 13,929.00
$ 2,114.40 $ 3,714.40
$ 3,327.54 $ 5,845.54
$ 2,740.79 $ 9,629.58
$ 3,131.96 $ 5,501.96
$ 2,349.63 $ 12,382.88
$ 10,572.00 $ 18,572.00
$ 3,524.44 $ 6,191.44
$ 2,936.37 $ 5,158.37
$ 2,740.79 $ 9,629.58
$ 206,526.21
$ 333,106.79
ng costs
ts
Costs [$] / luna
$ 1,000.00
$ 1,000.00
$ 2,000.00
$ 2,500.00
$ 10,483.87
osts
Price [$]
$ 1,000.00
$ 8,767.12 (2% applied on cargo value)
$ 100.00
$ 2,000.00
$ 593,356.16
b. Voyage costs - Va
1. Port opera
Port charges -
Operation Charge Unit total [$]
Port access $ 0.177 $ / UTB 16486.373934
Towage $ 2,913.96 $/ manevra $ 2,91
Pier dues $ 31.22 $/m/zi $ 9,11
Pilotaj 553+(TB*0,045) $ $ 4,74
Harbour fee $ 0.520 $/m/zi $ 15
Fresh water $ 6.24 $/tona $ 12
Electricity $ 0.42 $/ kwh $ 1,24
TOTAL of PORT CHARGES [$]
2. Fuel
2. Fuel costs
GO Consumption (tonnes/day) Voyage days [zile] Costuri combustibil / total voiaj [€]
In port At sea In port At sea In port At sea
8 30 11 $ 832,259.70 $ 64,900
897,159
ges (towage, pillotage, mooring, berthing, port charges) =
Total charges in port [$]
15,031.69
5,515.71
7,943.33
9,492.74 1 EURO = 1.0407 USD
141.60 exchange rate
7,758.29
156.11
1,561.05
47,600.52
$ 1,064,348.67
c. Periodic meintenance costs
$ 10,483.87
$ 10,483.87
4. Capital cost
Interst for credit
Interest rate 5%
Credit duration 24 luni
Credit value $160,000,000.00
Total income $16,000,000.00
Monthly income $1,333,333.33
Voyage costs on credit $2,150,537.63
Depreciation
Book Value $ 160,000,000.00 [$]
n
tio
$ 10,666,666.67
ip
Sh
Handling costs
by the charterer
a Madeira - BRAZILIA
Total price/day[$] No. of operations
$ 3,400.00 1
$ 3,400.00
n Kure - JAPONIA
Total price/day[$] No. of operations
$ 3,200.00 9
$ 28,800.00
$ 32,200.00
$ 32,200.00
Freight rate
Cargo/ Voyage
Distance [Mm] Iron ore [tonnes] Freight rate [€/tonnes-miles]
12374 164000 € 0.003
Profit $ 214,776
Cargo/ Voyage
Freight rate [€/tonne] Freight rate € Freight $
€ 34.65 € 5,682,141 $ 5,913,404
1 EURO = 1.0407 USD
exchange rate 03.01.2017
Loading Plan
LOADING PLAN Version No: 1 Date: 12.05.2016 Vessel: E.R. BOURGOGNE Voyage No: 50
Loading Cargo(es) Assumed stowage factor of Ballast 5000 Dock Water Max draft
Ponta da Madeira IRON ORE 1.025 21+tide Max Air Draft 22.40 m
Port cargo(es) pump.rate m³/hr Density available (HW) on berth
Discharging Last Cargo No. of loaders Min draft
Kure COAL 2 x6000 Loading 12000 21.00 m Max Sailing 18.23 m
Port rate MT/H available (LW) Draft
9 8 7 6 5 4 3 2 1
E.R.BOURGOGNE
IRON ORE IRON ORE IRON ORE IRON ORE IRON OE IRON ORE IRON ORE IRON ORE IRON ORE
A. DURATION
DISTANCES MILES
Ponta da Madeira / = 400 BALLAST DISTANCE = 400.00 MILES
Kure / = 11,973
/ =
/ =
/ = LADEN DISTANCE = 11,973.00 MILES
TOTAL DISTANCE = 12,373