PRELIMINARY VOYAGE ESTIMATING =============================== DATE : / / VESSEL : A. DOVZHENKO SPEED L : 1.0 Knots DAILY L: 24.00 mls B : 1.0 Knots B: 24.00 mls BUNKER CONSUMPTION PER 24 hrs. F.O. at sea: 1.00 ts at port: 1.00 ts D.O. at sea: 1.00 ts at port: 1.00 ts STEAMING From: 1 To: 1 D: 1.00 mls b From: 1 To: D: 0.00 mls From: To: D: 0.00 mls From: To: D: 0.00 mls TOTAL DISTANCE : 1.00 mls Steam.time : 0.04 days Bunk.cons.:F.O. 0.042 ts.D.O. 18.042 ts. L. Time : 6.00 days D. Time : 6.00 days B. Time : 6.00 days TOTAL : 18.04 days EXPENSES F.O. 0.042 ts X U.S.D. 1.00 = U.S.D. 0.04 D.O. 18.042 ts X U.S.D. 1.00 = U.S.D. 18.04 D/A L.P. 1.00 = U.S.D. 1.00 D/A L.P. 1.00 = U.S.D. 1.00 D/A D.P. 1.00 = U.S.D. 1.00 D/A D.P. 1.00 = U.S.D. 1.00 CANAL DUES 1.00 = U.S.D. 1.00 EX. INSURANCE 1.00 = U.S.D. 1.00 EXTRA (OTHER) EXPENSES 1.00 = U.S.D. 1.00 TOTAL EXPENSES = U.S.D. 25.08 I N C O M E Loded cargo FRT P.M.T. Gross FRT. Comm.% Comm. NET FRT. 100.000 0 0.00 10.00 0.00 0.00 VOY NET FRT : U.S.D. 0.00 VOY EXPENSES : U.S.D. 25.08 VOY T/C INCOMS : U.S.D. -25.08 VOY DURATION : DAYS 18.04 DAILY T/C RATE : U.S.D. -1.39 OPERATIONAL MANAGER :