PRELIMINARY VOYAGE ESTIMATING =============================== DATE : 06/03/07 VESSEL : A. DOVZHENKO SPEED L : 12.0 Knots DAILY L: 288.00 mls B : 12.5 Knots B: 300.00 mls BUNKER CONSUMPTION PER 24 hrs. F.O. at sea: 23.00 ts at port: 0.00 ts D.O. at sea: 2.50 ts at port: 0.00 ts STEAMING From: CADIZ To: VITORIA D: 3921.00 mls b From: VITORIA To: SAVANA D: 4433.00 mls l From: SAVANA To: D: 0.00 mls From: To: D: 0.00 mls TOTAL DISTANCE : 8354.00 mls Steam.time : 28.46 days Bunk.cons.:F.O. 654.634 ts.D.O. 71.156 ts. L. Time : 6.00 days D. Time : 16.00 days B. Time : 6.00 days TOTAL : 56.46 days EXPENSES F.O. 654.634 ts X U.S.D. 310.00 = U.S.D. 202936.63 D.O. 71.156 ts X U.S.D. 600.00 = U.S.D. 42693.54 D/A L.P. 50000.00 = U.S.D. 50000.00 D/A L.P. 0.00 = U.S.D. 0.00 D/A D.P. 50000.00 = U.S.D. 50000.00 D/A D.P. 0.00 = U.S.D. 0.00 CANAL DUES 1000.00 = U.S.D. 1000.00 EX. INSURANCE 0.00 = U.S.D. 0.00 EXTRA (OTHER) EXPENSES 0.00 = U.S.D. 0.00 TOTAL EXPENSES = U.S.D. 346630.18 I N C O M E Loded cargo FRT P.M.T. Gross FRT. Comm.% Comm. NET FRT. 23000.000 42.00 966000.00 6.25 60375.00 905625.00 VOY NET FRT : U.S.D. 905625.00 VOY EXPENSES : U.S.D. 346630.18 VOY T/C INCOMS : U.S.D. 558994.82 VOY DURATION : DAYS 56.46 DAILY T/C RATE : U.S.D. 9900.31 OPERATIONAL MANAGER : DENNY