| Cargo Quantity: |
70000 |
mt |
| WS Rate: |
135 |
|
| WS Flat Rate: |
$10.76 |
/mt |
| Total Freight: |
$1,016,820 |
|
| Commission Rate: |
2.5 |
% |
| Commission Cost: |
$2,542,050 |
|
| Voyage Duration: |
14 |
days |
| Total Port Time: |
3 |
days |
| Total Voyage Days |
17 |
days |
|
Bunker: |
rate |
total |
||
| Bunker Price: |
$700 |
/mt |
|
|
| Bunker Consumption (Daily Laden &
Ballast): |
45.5 |
mt/day |
637 |
mt |
| In Port (Daily): |
15 |
mt/day |
45 |
mt |
| Discharging Full Cargo: |
42.5 |
mt/day |
42.5 |
mt |
| Total Bunker
Consumption |
724.5 |
mt |
||
| Total Bunker Cost: |
|
|
$507,150 |
|
| Port Costs PLC Load: |
$95,000 |
| Port Costs Corpus Christi
Discharge: |
$32,500 |
| Total Port Costs: |
$127,500 |
| Total Freight: |
$1,016,820 |
|
| Total Bunker Cost: |
$507,150 |
|
| Commission Cost: |
$25,421 |
|
| Port Costs: |
$127,500 |
|
| Total Voyage Costs: |
$660,071 |
|
| Net Voyage Result: |
$356,750 |
|
| Div Voyage Days: |
17 |
day |
| TCE: |
$20,985 |
per day |