PRELIMINARY VOYAGE ESTIMATING =============================== DATE : 16/11/06 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: NOVO To: SAMSUN D: 219.00 mls b From: SAMSUN To: NOVO D: 219.00 mls l From: NOVO To: D: 0.00 mls From: To: D: 0.00 mls TOTAL DISTANCE : 438.00 mls Steam.time : 2.29 days Bunk.cons.:F.O. 7.558 ts.D.O. 4.000 ts. L. Time : 3.00 days D. Time : 3.00 days B. Time : 2.00 days TOTAL : 10.29 days EXPENSES F.O. 7.558 ts X U.S.D. 580.00 = U.S.D. 4383.44 D.O. 4.000 ts X U.S.D. 580.00 = U.S.D. 2320.00 D/A L.P. 3500.00 = U.S.D. 3500.00 D/A L.P. 0.00 = U.S.D. 0.00 D/A D.P. 6000.00 = U.S.D. 6000.00 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. 16203.44 I N C O M E Loded cargo FRT P.M.T. Gross FRT. Comm.% Comm. NET FRT. 550.000 42.00 23100.00 3.75 866.25 22233.75 VOY NET FRT : U.S.D. 22233.75 VOY EXPENSES : U.S.D. 16203.44 VOY T/C INCOMS : U.S.D. 6030.31 VOY DURATION : DAYS 10.29 DAILY T/C RATE : U.S.D. 586.03 OPERATIONAL MANAGER : RB