PRELIMINARY VOYAGE ESTIMATING =============================== DATE : / / VESSEL : A. DOVZHENKO SPEED L : 7.5 Knots DAILY L: 180.00 mls B : 8.5 Knots B: 204.00 mls BUNKER CONSUMPTION PER 24 hrs. F.O. at sea: 3.30 ts at port: 0.00 ts D.O. at sea: 0.00 ts at port: 0.50 ts STEAMING From: BOURGAS To: SEVILLE D: 2055.00 mls l From: SEVILLE To: VALENCIA D: 516.00 mls b From: VALENCIA To: CYPRUS D: 1643.00 mls l From: CYPRUS To: PIRAEUS D: 525.00 mls b TOTAL DISTANCE : 4739.00 mls Steam.time : 25.65 days Bunk.cons.:F.O. 84.636 ts.D.O. 6.500 ts. L. Time : 4.00 days D. Time : 4.00 days B. Time : 5.00 days TOTAL : 38.65 days EXPENSES F.O. 84.636 ts X U.S.D. 600.00 = U.S.D. 50781.82 D.O. 6.500 ts X U.S.D. 600.00 = U.S.D. 3900.00 D/A L.P. 4400.00 = U.S.D. 4400.00 D/A L.P. 5000.00 = U.S.D. 5000.00 D/A D.P. 5000.00 = U.S.D. 5000.00 D/A D.P. 2000.00 = U.S.D. 2000.00 CANAL DUES 0.00 = U.S.D. 0.00 EX. INSURANCE 800.00 = U.S.D. 800.00 EXTRA (OTHER) EXPENSES 0.00 = U.S.D. 0.00 TOTAL EXPENSES = U.S.D. 71881.82 I N C O M E Loded cargo FRT P.M.T. Gross FRT. Comm.% Comm. NET FRT. 90000.00 3.75 3375.00 86625.00 1100.000 27.00 29700.00 5.00 1485.00 28215.00 VOY NET FRT : U.S.D. 114840.00 VOY EXPENSES : U.S.D. 71881.82 VOY T/C INCOMS : U.S.D. 42958.18 VOY DURATION : DAYS 38.65 DAILY T/C RATE : U.S.D. 1111.54 OPERATIONAL MANAGER : RB