PRELIMINARY VOYAGE ESTIMATING =============================== DATE : 13/09/07 VESSEL : A. DOVZHENKO SPEED L : 10.0 Knots DAILY L: 240.00 mls B : 10.0 Knots B: 240.00 mls BUNKER CONSUMPTION PER 24 hrs. F.O. at sea: 14.00 ts at port: 0.00 ts D.O. at sea: 1.20 ts at port: 1.20 ts STEAMING From: VARNA To: BERDYANSK D: 499.00 mls b From: BERDYANSK To: PORTO MARGHERA D: 1729.00 mls l From: PORTO MARGHERA To: VARNA D: 1318.00 mls b From: VARNA To: D: 0.00 mls TOTAL DISTANCE : 3546.00 mls Steam.time : 14.78 days Bunk.cons.:F.O. 206.850 ts.D.O. 29.130 ts. L. Time : 3.50 days D. Time : 4.00 days B. Time : 2.00 days TOTAL : 24.28 days EXPENSES F.O. 206.850 ts X U.S.D. 409.00 = U.S.D. 84601.65 D.O. 29.130 ts X U.S.D. 689.00 = U.S.D. 20070.57 D/A L.P. 20000.00 = U.S.D. 20000.00 D/A L.P. 0.00 = U.S.D. 0.00 D/A D.P. 15000.00 = U.S.D. 15000.00 D/A D.P. 0.00 = U.S.D. 0.00 CANAL DUES 0.00 = U.S.D. 0.00 EX. INSURANCE 0.00 = U.S.D. 0.00 EXTRA (OTHER) EXPENSES 0.00 = U.S.D. 0.00 TOTAL EXPENSES = U.S.D. 139672.22 I N C O M E Loded cargo FRT P.M.T. Gross FRT. Comm.% Comm. NET FRT. 10000.000 31.00 310000.00 5.00 15500.00 294500.00 VOY NET FRT : U.S.D. 294500.00 VOY EXPENSES : U.S.D. 139672.22 VOY T/C INCOMS : U.S.D. 154827.78 VOY DURATION : DAYS 24.28 DAILY T/C RATE : U.S.D. 6378.08 OPERATIONAL MANAGER : DPP