freight costs calculation chinchilla cazorla, francisco josÉ
Post on 29-Dec-2015
225 Views
Preview:
TRANSCRIPT
Freight costs calculationCHINCHILLA CAZORLA, FRANCISCO JOSÉ
Ship’s Data: DWT: --------------------- 54,000 MT DWCC: ------------------- 49,500 MT MAX DWCC: ------------ 59,500 MT CARGO OFFER: ---- 13,850.00 MT SPEED: ------------------------ 15 KnGROSS TONS: ------------ 35.000 MTL.O.A.: ------------------------- 183 MBREATH: ------------------------ 32 M
DRAFT(MA X): -------------- 13,2 MIRON ORE (SF): ----------- 0,866 CuM/MT AOP: 96% = ---------------- 350.4 days
SHIP’S NAME: M/V BLACKY MARÚ
Panama Canal: $ 2 x GRT (Loaded)
$ 1,5 x GRT
(Ballast)
Agency Fees: NOLA ------ $ 24,000
Callao ----- $ 23,000
Total = $ 47,000
Loading OP: $ 1.5 x MT
Unloading OP: $ 2.0 x MT
Bunker: IFOMDO
NOLA $ 950 $ 1,250 Balboa $ 1,200 $ 1,300 Callao $ 1,000 $ 1,220
Market Offer:FIOST -------
32$/MT LILO --------- 30$/MT
LIFO --------- 28$/MT
FILO ----- 27,75$/MT
Distances: NOLA to Balboa ------ 1,500 nm Balboa to Callao ------ 1,250 nm
Canal Pass through = 1.5 days
COSTS & FEES INFORMATION
DAILY RUNNING COST
• D(r)R:• INS -------------------- 10,000$• P&I --------------------- 6,000$• TECH EXP. ------------- 5,000$• BUDGET ------------- 10,000$• OFFICE --------------- 20,000$• L.O./FW --------------- 5,000$• CREW ---------------- 60,000$• SPARE PARTS ------- 12,000$• SUPPLIES ------------ 15,000$• Σ 143,000$
DRC CALCULATION:
;
Load Lay Time: 7 days Unload Lay Time: 8.5 days
Total Voyage Time (TVT): 33.75 days
VOYAGE TIME CALCULATION
Bunker Consumption
• IFO: 25 MT/day MDO: 5 MT/day
IFO MDONOLA-CALLAO 18,26days x 25MT/day 33.75days x 5MT/day
TOTAL 456,5MT 168,8MT
Bunkering at NOLA
IFO = 456.5 MT x $ 950/MT = $ 433.68MDO = 168.8 MT x $ 1,250/MT = $ 211,000.00
TOTAL= $ 649,675.68
PANAMA CANAL FEES: $ 2.0 x GRT (LOADED) = $ 70,000
$ 1.5 x GRT (BALLAST) = $ 52,500
TOTAL CANAL FEES = $ 122,500
OPERATIONAL COSTS
LAY TIME LOADING = $90,000
LAY TIME UNLOADING = $99,000
EVEN FREIGHT (E.F.)
EVEN FREIGHT = DRC x TVT
E.F. = $ x 33.75 days
TOTAL = $ 399,047.51
FIOST FREIGHT• EVEN FREIGHT: $399,047.51
BUNKERING: $649,675.68• AGENCY FEES: $47,000.00• PANAMA FEES: $122,500.00• FIOST FREIGHT: $ 1,218,223.19
• BROKER FEES: FIOST FREIGHT x 1 % = $ 1,218,223.19 x 0.01 = $ 12,182.23 (EACH ONE x 2 BROKERS)• P&I CLUB PAYMENTS: FIOST FREIGHT x 16 % = $ 1,218,223.19 x 0.16 = $ 194,915.71
LILO FREIGHT• FIOST FREIGHT: $ 1,218,223.19
LOADING OPERATIONS: $ 90,000.00• UNLOADING OPERATIONS: $ 99,000.00• LILO FREIGHT: $ 1,407,223.19
• BROKER FEES: LILO FREIGHT x 1 % = $ 1,407,223.19 x 0.01 = $ 14,072.23 (EACH ONE x 2 BROKERS)• P&I CLUB PAYMENTS: LILO FREIGHT x 16 % = $ 1,407,223.19 x 0.16 = $ 225,155.71
LIFO FREIGHT• FIOST FREIGHT: $ 1,218,223.19
LOADING OPERATIONS: $ 90,000.00• LIFO FREIGHT: $ 1,308,223.19
• BROKER FEES: LIFO FREIGHT x 1 % = $ 1,308,223.19 x 0.01 = $ 13,082.23 (EACH ONE x 2 BROKERS)• P&I CLUB PAYMENTS: LIFO FREIGHT x 16 % = $ 1,308,223.19 x 0.16 = $ 209,315.71
FILO FREIGHT• FIOST FREIGHT: $ 1,218,223.19
UNLOADING OPERATIONS: $ 99,000.00• LIFO FREIGHT: $ 1,317,223.19
• BROKER FEES: FILO FREIGHT x 1 % = $ 1,317,223.19 x 0.01 = $ 13,172.23 (EACH ONE x 2 BROKERS)• P&I CLUB PAYMENTS: FILO FREIGHT x 16 % = $ 1,317,223.19 x 0.16 = $ 210,755.71
BEST OFFER TABLE
EVEN FREIGHT MARKET OFFERS BEST OFFERS SAVE
FIOST $ 24.61/MT $ 32/MT $ 7.39/MT
LILO $ 28.43/MT $ 30/MT $ 1.57/MT
LIFO $ 26.43/MT $ 28/MT $ 1.57/MT
FILO $ 26.01/MT $ 27,75/MT $ 1.74/MT
top related