Scribd Logo
Upload

Welcome to Scribd!

  • 17 views

    Pasir Tulang Bawang Cilegon 230ft Muatan 2500 Kubik

    Uploaded by

    muhammad irham syukri
    This document contains information about an assumed cargo voyage from Pasir Darat to Cilegon including cargo intake, port details, fuel consumption and prices, voyage duration calculations, expenses and revenue calculations. It assumes a cargo intake of 2,500 cubic meters, a ballast voyage time of 1.81 days and laden voyage time of 2.11 days. Total fuel consumption is estimated at 8,270 liters at a cost of IDR 49.6 million. Total direct operating expenses are IDR 188.2 million and net revenue is IDR 1.8 million, providing a 0.95% profit.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Pasir Tulang Bawang Cilegon 230ft Muatan 2500 Kubik

    Uploaded by

    muhammad irham syukri
    17 views5 pages
    This document contains information about an assumed cargo voyage from Pasir Darat to Cilegon including cargo intake, port details, fuel consumption and prices, voyage duration calculations, expenses and revenue calculations. It assumes a cargo intake of 2,500 cubic meters, a ballast voyage time of 1.81 days and laden voyage time of 2.11 days. Total fuel consumption is estimated at 8,270 liters at a cost of IDR 49.6 million. Total direct operating expenses are IDR 188.2 million and net revenue is IDR 1.8 million, providing a 0.95% profit.

    Original Title

    Pasir Tulang Bawang Cilegon 230ft muatan 2500 kubik

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains information about an assumed cargo voyage from Pasir Darat to Cilegon including cargo intake, port details, fuel consumption and prices, voyage duration calculations, expenses and revenue calculations. It assumes a cargo intake of 2,500 cubic meters, a ballast voyage time of 1.81 days and laden voyage time of 2.11 days. Total fuel consumption is estimated at 8,270 liters at a cost of IDR 49.6 million. Total direct operating expenses are IDR 188.2 million and net revenue is IDR 1.8 million, providing a 0.95% profit.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    17 views5 pages

    Pasir Tulang Bawang Cilegon 230ft Muatan 2500 Kubik

    Uploaded by

    muhammad irham syukri
    This document contains information about an assumed cargo voyage from Pasir Darat to Cilegon including cargo intake, port details, fuel consumption and prices, voyage duration calculations, expenses and revenue calculations. It assumes a cargo intake of 2,500 cubic meters, a ballast voyage time of 1.81 days and laden voyage time of 2.11 days. Total fuel consumption is estimated at 8,270 liters at a cost of IDR 49.6 million. Total direct operating expenses are IDR 188.2 million and net revenue is IDR 1.8 million, providing a 0.95% profit.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    You are on page 1of 5

    Assumption 230

    pasir darat tulang bawang


    cilegon

    Cargo Intake M3 2,500.00

    Ballast Steaming Time


    cilegon-tulang bawang NM 145.00
    Port 4 - Port 5 NM 0.00
    Sea Factor % 5%
    Ballast Speed 1 Knots 3.50
    Ballast Speed 2 Knots 0.00

    Laden Steaming Time


    tulang bawang-cilegon NM 145.00
    Port 4 - Port 5 NM 0.00
    Sea Factor % 5%
    Laden Speed 1 Knots 3.00
    Laden Speed 2 Knots 0.00

    Port Stay
    Port Stay at Bunkering Port Days 0.00
    Port Stay at Load Port Days 2.00
    Port Stay at Disch Port Days 2.00

    Fuel Price
    HSD Price IDR/Liter 6,000.00

    Fuel Consumption - Ballast Voyage


    Ballast Steaming 1
    ME + AE per Hour Liter/Hour 80.00
    ME + AE per Day Liter/Day 1,920.00
    Ballast Steaming 2
    ME + AE per Hour Liter/Hour 0.00
    ME + AE per Day Liter/Day 0.00

    Fuel Consumption - Laden Voyage


    Laden Steaming 1
    ME + AE per Hour Liter/Hour 80.00
    ME + AE per Day Liter/Day 1,920.00
    Laden Steaming 2
    ME + AE per Hour Liter/Hour 0.00
    ME + AE per Day Liter/Day 0.00

    Fuel Consumption - Port


    Port Consumption
    ME + AE per Hour Liter/Hour 5.00
    ME + AE per Day Liter/Day 120.00

    Fuel Outbound Liters 250.00

    Port Expenses
    PDA Bunkering Port IDR 0.00
    PDA Load Port 1 IDR 15,000,000.00
    PDA Load Port 2 IDR 0.00
    PDA at Disch Port 1 IDR 15,000,000.00
    PDA at Disch Port 2 IDR 0.00

    Other Expenses
    TC Hire IDR 105,694,444.44
    Crew Insentive IDR 2,900,000.00
    Other Expenses IDR 0.00

    Brokerage % 0.00%

    Exchange Rate IDR 1.00

    WHT % 0.00%

    Freight Rate (excl. VAT) IDR/Ton 76,000.00


    Calculation 300

    Voyage Duration
    Bunkering Days 0.00
    Ballast Steaming 1 Days 1.81
    Ballast Steaming 2 Days 0.00
    Port Stay at Load Port Days 2.00
    Laden Steaming 1 Days 2.11
    Laden Steaming 2 Days 0.00
    Port Stay at Disch Port Days 2.00
    Total Days 7.93

    Fuel Consumption - Ballast Voyage


    Ballast Steaming 1
    ME + AE Liters 3,480.00
    Ballast Steaming 2
    ME + AE Liters 0.00

    Fuel Consumption - Laden Voyage


    Laden Steaming 1
    ME + AE Liters 4,060.00
    Laden Steaming 2
    ME + AE Liters 0.00

    Fuel Consumption - Load Port


    Port Consumption
    ME + AE Liters 240.00

    Fuel Consumption - Disch Port


    Port Consumption
    ME + AE Liters 240.00

    Total Fuel Consumption


    HSD at Sea Liters 7,540.00
    HSD at Port Liters 480.00
    HSD Outbound Liters 250.00
    Total Liters 8,270.00

    Total Fuel Costs


    HSD at Sea IDR 45,240,000.00
    HSD at Port IDR 2,880,000.00
    HSD Outbound IDR 1,500,000.00
    Total IDR 49,620,000.00

    Port Expenses
    Bunkering Port IDR 0.00
    Loading Port IDR 15,000,000.00
    Discharging Port IDR 15,000,000.00
    Total IDR 30,000,000.00

    Other Expenses
    Total Other Expenses IDR 108,594,444.44

    Total Direct Operating Expenses


    Total DOE (Excl. VAT) IDR 188,214,444.44

    Total Mob & Demob Costs


    Total Mob & Demob Costs (Excl. VAT) IDR 0.00

    Gross Revenue (Excl. VAT) IDR 190,000,000.00


    WHT IDR 0.00
    Brokerage IDR 0.00
    Nett Revenue IDR 190,000,000.00

    Nett Revenue - DOE IDR 1,785,555.56

    TCE/Ops Day IDR/Day 225,247.48

    Profit/Loss IDR 1,785,555.56


    0.95%

    Fuel Component 26.12%


    Fixed Component 73.88%
    Or
    Fuel Constant 3.31 Liter/Ton Cargo

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy