Vessel: Atlantic Rider
Contract : Alpart  Jamaica/Germany
Contract ID: AJG				Voyage start		21.nov.	La Guaira
Cargo: 20,825 tons a 14.50 USD/ton				Loading start		23.nov.	Ocho Rios
Tot.voy: 28 days TCE: 9,143 USD/day				Voyage ended		19.des.	Bremen
Intake restricted by: Vessel dwt
Gross Revenue		301,962				Dist	Days	Days	ETA	ETD
Savings on Extra Bunkers				La Guiara			at sea	in port
Bunker Surcharge		45,960		Ocho Rios		853	2.50	5.30	23.nov.	28.nov.
Broker Commission		3,775		Bremen		4,559	13.90	6.40	12.des.	19.des.
Address commission				Days total voyage		28.20	16.40	11.80
Pool Operator Commission
Handling Costs				Loading:   24hrs + 4,800 SHINC
Port Expenses		34,036		Discharge: 24hrs + 3,840 SHINC
Canal Expenses				Comments:  Seas. zone W  671 tons
Various expenses
Fuel Expenses		52,630
Overhead Cost				Total tons of HVF		361 a 120 USD/ton
				Total tons of MDO		49 a  190 USD/ton
TC Result		257,481		Extra bunkers taken		100
TC USD/day		9,143		Details: m/v Atlantic Rider		13.7/14.5  on 22.0 / 22.0 + 0.0
				22,330 Dwt
Budgetted TC pr day		7,000		Earning points: 100
Pool Point Days (100  *  28.2)		2,816		Pool Points: 100
Market value pr day		9,143
Voyage profit		257,481