Scribd
Upload
524 views1 page

MR Tanker Calculation Sheet Consolidated

This document contains calculations for freight rates and costs for transporting cargo on an MR tanker from Fujairah to ports in Europe via the Suez Canal or around the Cape of Good Hope. It provides details of the vessel including deadweight tonnage, fuel consumption rates, and estimated port costs. It also lists cargo information including quantity, type, and applicable freight indices. Voyage details are given for potential routes from Fujairah to Genoa, Hamburg, and Tema including distance, estimated steaming time at 12.5 knots, weather factors, fuel costs, port stay costs and estimated demurrage and total earnings. Comparisons of estimated TCE are provided for each route

Uploaded by

nsa.pace
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
524 views1 page

MR Tanker Calculation Sheet Consolidated

This document contains calculations for freight rates and costs for transporting cargo on an MR tanker from Fujairah to ports in Europe via the Suez Canal or around the Cape of Good Hope. It provides details of the vessel including deadweight tonnage, fuel consumption rates, and estimated port costs. It also lists cargo information including quantity, type, and applicable freight indices. Voyage details are given for potential routes from Fujairah to Genoa, Hamburg, and Tema including distance, estimated steaming time at 12.5 knots, weather factors, fuel costs, port stay costs and estimated demurrage and total earnings. Comparisons of estimated TCE are provided for each route

Uploaded by

nsa.pace
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

MR TANKER FREIGHT CALCULATION

Calculation Basis VC
DWT 49,999
FUEL CONSP IN PORT
AT SEA LOAD DISCH Price @Fuj
HFO 24 4 12 430
VLSFO 24 4 12 625
LSMGO 24 4 12 830 Expenses

Port Cost Currency Cargo AWRP 30000 USD


Load Port Fujairah 26000 USD Grade EN590 (ULSD) Crew Bonus 12000 USD
Dis Port Genova 50000 USD Qty (MT) 46000 Security Personn 20000 USD
Hamburg 55000 USD
Tema 18000 USD Freight Index P&L 1- Fuj-Genova-Hamburg (via Suez) P&L 1- Fuj-Genova-Tema (via Suez)
Commissions Weather Factor Bunker 385,920 Bunker 437,500
Route Via a. Suez Canal dues 350000 Est TCE 35000 USD Brokerage 1.25 % Atlantic 10% AWRP 30,000 AWRP 30,000
b. Cape Demurrage 45000 USD ADCOM 2.5 % Non- Atlant 5% Bonus 12,000 Bonus 12,000
Laydays 4 days Security 20,000 Security 20,000
Distance Expense Canal Dues 350,000 Expense Canal Dues 350,000
Speed Steaming Time Steaming Time Weather Fuel Cost Fuel cost Additional
Via Suez From To Dist (nm) Consp. Port Stay Idle Days Port Consp Remarks Port Exp 131,000 Port Exp 94,000
(Kn) (hours) (days) Factor (Steaming) (Port) Bunker (ECA)
Fujairah Genova 4300 12.5 344 14.33 5% 344 215000 2 0 8 5000 Total 928,920 Total 943,500
Genova Hamburg 2520 12.5 201.6 8.40 10% 201.6 126000 2 0 24 19920 15000 ECA Steaming
Genova Tema 3800 12.5 304 12.67 10% 304 190000 2 5 24 15000
ADCOM 53,500 ADCOM 60,875
Speed Steaming Time Steaming Time Weather Commissions Commissions
a. Info Function Miles Port Days Idle Days Total Days Brokerage 26,750 Brokerage 30,438
(Kn) (hours) (days) Factor
Fujairah Load 0 12.5 0 0.00 0% 2 0
Genova Disch 4300 12.5 344 15.05 5% 2 0
Hamburg Disch 2520 12.5 201.6 9.24 10% 2 2
24.29 6 2 32.29
Voy Days 32.29 Voy Days 39.98
Voyage Earnings Voyage Earnings
Speed Steaming Time Steaming Time Weather
b. Info Function Miles Port Days Idle Days Total Days Freight 1,960,000 Freight 2,120,000
(Kn) (hours) (days) Factor
Fujairah Load 0 12.5 0 0.00 0% 2 0 Demurrage 180,000 Demurrage 315,000
Genova Disch 4300 12.5 344 15.05 5% 2 0 Total Earnings 2,059,750 Total Earnings 2,343,688
Tema Disch 3800 12.5 304 13.93 10% 2 5
28.98 6 5 39.98

Steaming Time Steaming Time Weather Fuel Cost Fuel cost Additional
Via Cape From To Dist (nm) Speed Consp. Port Stay Idle Days Port Consp Remarks TCE Estimated 35,021 TCE Estimated 35,019
(hours) (days) Factor (Steaming) (Port) Bunker (ECA)
Fujairah Tema 7350 12.5 588 26.95 10% 646.8 404250 1 0 4 2500
Tema Hamburg 4250 12.5 340 15.58 10% 374 233750 2 0 24 19920 15000 ECA Steaming
Tema Genova 3750 12.5 300 13.75 10% 330 206250 2 5 24 15000

Speed Steaming Time Steaming Time Weather


a. Info Function Miles Port Days Idle Days Total Days P&L 3- Fuj-Tema-Hamburg (via Cape) P&L 4- Fuj-Tema-Genova (via Cape)
(Kn) (hours) (days) Factor
Fujairah Load 0 12.5 0 0.00 0% 2 0 Bunker 677,080 Bunker 628,000
Tema Disch 7350 12.5 588 26.95 10% 2 0 AWRP 0 AWRP 0
Hamburg Disch 4250 12.5 340 15.58 10% 2 2 Bonus 0 Bonus 0
42.53 6 2 50.53 Security 0 Security 0
Expense Expense
Canal Dues 0 Canal Dues 0
Speed Steaming Time Steaming Time Weather
b. Info Function Miles Port Days Idle Days Total Days Port Exp 131,000 Port Exp 94,000
(Kn) (hours) (days) Factor
Fujairah Load 0 12.5 0 0.00 0% 2 0 Total 808,080 Total 722,000
Tema Disch 7350 12.5 588 26.95 10% 2 0
Genova Disch 3750 12.5 300 13.75 10% 2 5
40.70 6 5 51.70 Commissions ADCOM 67,000 Commissions ADCOM 65,825
Brokerage 33,500 Brokerage 32,913

Voyage Earnings Voy Days 50.53 Voyage Earnings Voy Days 51.70
Freight 2,500,000 Freight 2,318,000
Demurrage 180,000 Demurrage 315,000
Total Earnings 2,579,500 Total Earnings 2,534,263

TCE Estimated 35,054 TCE Estimated 35,053

You might also like