PRELIMINARY VOYAGE ESTIMATING =============================== DATE : 23/05/02 VESSEL : SOSNOVETS SPEED L : 9.0 Knots DAILY L: 216.00 mls B : 9.2 Knots B: 220.80 mls BUNKER CONSUMPTION PER 24 hrs. F.O. at sea: 4.00 ts at port: 0.00 ts D.O. at sea: 0.60 ts at port: 0.80 ts STEAMING From: NAKHODKA To: OMAEZAKI D: 900.00 mls l From: OMAEZAKI To: POHANG D: 669.00 mls l From: POHANG To: D: 0.00 mls From: To: D: 0.00 mls TOTAL DISTANCE : 1569.00 mls Steam.time : 7.26 days Bunk.cons.:F.O. 29.056 ts.D.O. 14.758 ts. L. Time : 6.00 days D. Time : 5.00 days B. Time : 2.00 days TOTAL : 20.26 days EXPENSES F.O. 29.056 ts X U.S.D. 160.00 = U.S.D. 4648.89 D.O. 14.758 ts X U.S.D. 243.00 = U.S.D. 3586.28 D/A L.P. 3200.00 = U.S.D. 3200.00 D/A L.P. 6000.00 = U.S.D. 6000.00 D/A D.P. 2550.00 = U.S.D. 2550.00 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. 19985.16 I N C O M E Loded cargo FRT P.M.T. Gross FRT. Comm.% Comm. NET FRT. 1200.000 25.00 30000.00 2.50 750.00 29250.00 1100.000 17.50 19250.00 2.50 481.25 18768.75 VOY NET FRT : U.S.D. 48018.75 VOY EXPENSES : U.S.D. 19985.16 VOY T/C INCOMS : U.S.D. 28033.59 VOY DURATION : DAYS 20.26 DAILY T/C RATE : U.S.D. 1383.43 OPERATIONAL MANAGER :