Scribd
Upload
17 views2 pages

Simple_Voyage_estimation

The document provides a detailed voyage estimation for a total duration of 23.16 days, including 10.10 days at sea outside ECA and 8.06 days in ECA waters. The total expenses amount to 446,277.25 EUR, with a daily hire rate of 11,250.00 EUR and a total hire of 260,591.60 EUR. Additionally, it includes calculations for CO2 emissions under the EU ETS, totaling 41,927.63 EUR.

Uploaded by

RUBEN BARTOLOME GARCIA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
17 views2 pages

Simple_Voyage_estimation

The document provides a detailed voyage estimation for a total duration of 23.16 days, including 10.10 days at sea outside ECA and 8.06 days in ECA waters. The total expenses amount to 446,277.25 EUR, with a daily hire rate of 11,250.00 EUR and a total hire of 260,591.60 EUR. Additionally, it includes calculations for CO2 emissions under the EU ETS, totaling 41,927.63 EUR.

Uploaded by

RUBEN BARTOLOME GARCIA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Simple Voyage Estimation

Total Duration : 23.16 Days Condition

Non ECA Sea Day 10.10 Days Non ECA Port Day - Days Unit NM

ECA Sea Day 8.06 Days ECA Port Day 5.00 Days Time Days

Daily Hire 11,250.00 EUR/day

Commission 0%

Bunker Others Bunker consumption and price

Bunker Cost 115,685.65 EUR Port Charge 40,000.00 EUR SEA PORT PRICE (EUR/mt)

HSFO - MT Others Charge 30,000.00 EUR MGO Non-ECA 9 1.5 676.63

VLSFO - MT TTL Hire(net) 260,591.60 EUR VLSFO Non-ECA 0 0 676.63

ULSFO - MT TTL Expense 446,277.25 EUR MGO ECA 9 1.5 676.63

MGO 170.97 MT Daily Cost 8,016.24 EUR VLSFO ECA 0 0 676.63

LNG - MT

Port Rotation [ Non SECA : 1,939.15 NM, SECA : ### NM ] GMT+01:00 Fill Distance Table, ECA, Daily hire, comm, Bunker consumption table
No Port Name or Coordinates Distance ECA Weather Downtime(%) Speed Sea day Port day Port charge Arrival Departure

1 Rostock (DE) [+01:00] 0 2 20,000.00

2 Puerto Real (ES) [+01:00] 1,744.05 769.07 0% 8.00 9.08 2 20,000.00

3 Rostock (DE) [+01:00] 1,743.38 779.21 0% 8.00 9.08 0 -

Total 3,487.43 1,548.28 18.16 4.00 40,000.00


EU ETS Calculation by Netpas Distance

CO2 Emission Factors Unit Allowance Price

HSFO 3.1144 EUR Ex. Rate USD

VLSFO 3.15104 80 ### #NAME? $ 81.58

ULSFO 3.15104 Others

MGO 3.206 Applicable Discount 0%

LNG 2.75 Year2026~ (100%)

EU ETS Calculator MGO 3.21 Total Amount : 41,927.63

No Port Name or Coordinates Type Emission Rate Tonnes Amount (EUR)

1 Rostock (DE) [+01:00] EU ETS

Sea 262.10 100% 262.10 20,967.84


2 Puerto Real (ES) [+01:00] EU ETS
Port - 100% - -

Sea 262.00 100% 262.00 20,959.79


3 Rostock (DE) [+01:00] EU ETS
Port - 100% - -

Total 524.10 524.10 41,927.63

You might also like