Professional Documents
Culture Documents
Ocean Carriers Working AD
Ocean Carriers Working AD
This case was prepared as the basis for class discussion rather than to
illustrate either effective or ineffective handling of an administrative situation.
Exhibit 1 Capital Expenditures Anticipated in Preparation for Special Surveys
Number of vessels 63 33 21 9
Exhibit 4 Daily Hire Rate Adjustment Factor for Dry Bulk Capesizes Based on Age of Vessel
Iron ore vessel shipments 375 397 385 424 420 410 440
Avg. spot rate $16,851 $20,149 $11,730 $14,794 $10,105 $9,427 $22,575
Avg. 3-yr charter rate $18,250 $18,544 $14,079 $16,063 $13,076 $12,626 $15,344
Capesize Charters, 1994-2001
2001E
436
612
Exhibit 6 Forecasted Daily Time Charter Rates for New Capesize Vessel
Iron Ore
Shipments Avg Daily Charter
Age of Ship Event Year Calendar Year (Millions of Tons) % Growth Rate
21.50%
-3.90%
2.20%
2.20% 1.15 17,713 20,000
2.20% 1.15 18,103 20,200
2.20% 1.15 18,501 20,400
1.20% 1.15 18,714 18,714
1.20% 1.05 17,283 17,283
1.20% 1.05 17,481 17,481
1.20% 1.05 17,682 17,682
1.20% 1.05 17,886 17,886
1.20% 1.05 18,092 18,092
1.20% 1.00 17,428 17,428
1.20% 1.00 17,628 17,628
1.20% 1.00 17,831 17,831
1.20% 1.00 18,036 18,036
1.20% 1.00 18,243 18,243
1.20% 0.80 14,762 14,762
1.20% 0.80 14,932 14,932
1.20% 0.80 15,104 15,104
1.20% 0.80 15,278 15,278
1.20% 0.80 15,454 15,454
1.20% 0.75 14,654 14,654
1.20% 0.75 14,823 14,823
1.20% 0.75 14,993 14,993
1.20% 0.75 15,166 15,166
1.20% 0.75 15,341 15,341
1.20% 0.65 13,448 13,448
Total Cost for the Ship $ 39,000,000
Discount Rate 9%
Tax Rate 0%
Inflation Rate 3%
Per Year Operating Cost Increase 1%
Total Rate at which Op Cost Increases 4%
Salvage Value of the Ship $ 5,000,000
Sales
COGS
Expenditure
Operating Expense
Depreciation of Ship
Depreciation of Survey
Total Depreciation
EBIT
Tax
Income after Tax
Depreciation
Capital Expenditure $ (3,900,000.0) $ (3,900,000.0) $ (31,200,000)
Net Working Capital -500000
Change in Net Working Capital -500000
Recovery from NWC
Sales
COGS
Expenditure
Operating Expense
Depreciation of Ship
Depreciation of Survey
Total Depreciation
EBIT
Tax
Income after Tax
Depreciation
Capital Expenditure $ (3,900,000.0) $ (3,900,000.0) $ (31,200,000)
Net Working Capital -500000
Change in Net Working Capital -500000
Recovery from NWC