DETALII NAV

MALEN
 DESCR

Port incarcare Port descarcare

Constanta Port Said

[Romania] [Egypt]
TALII NAVA M/V
MALENA
DESCRIERE VOIAJ

Distanta parcursa Ruta aleasa Durata voiaj TOTAL Voiaj

[MM] [tur]

1363 VIAStramtoarea 6 zile 2 luni ( 57 zile)

Bosfor
 Caracteristici Valoare numerica
Nume M/V MALENA

Tip Cargobot multifunctional

cu dubla punte
IMO 9375886
Call Sign V2BT8
MMSI 304925000
An de constructie 2007
Combustibil MGO
Lungime - LOA 86.58 m
Latime - BEAM 12.8 m
Inaltime 7.1 m
Deadweight 3342
Tonaj Registru brut (GRT) 2588
Pescaj 5.54 m
Tonaj Registru Net (NRT) 1376
Putere motor (CP) 2654
Capacitate incarcare (tone) 4075
Operator Strahlmann Reederei
Brunsbuettel, Germany
 DETALIERE DU

Perioada
01.03.2015 - 03.03.2015
04.03.2015 - 09.03.2015
10.03.2015 - 13.03.2015
14.03.2015 - 19.03.2015
20.03.2015 - 22.03.2015
23.03.2015 - 28.03.2015
29.03.2015 - 01.04.2015
02.04.2015 - 07.04.2015
08.04.2015 - 10.04.2015
11.04.2015 - 16.04.2015
17.04.2015 - 20.04.2015
21.04.2015 - 26.04.2015

TOTAL [zile] / Voiaj

TALIERE DURATA VOIAJULUI

Actiunea Durata [zile]

Incarcare Port Constanta 3
Voiaj Constanta - Port Said 6
Descarcare Port Said 4
Voiaj Port Said - Constanta 6
Incarcare Port Constanta 3
Voiaj Constanta - Port Said 6
Descarcare Port Said 4
Voiaj Port Said - Constanta 6
Incarcare Port Constanta 3
Voiaj Constanta - Port Said 6
Descarcare Port Said 4
Voiaj Port Said - Constanta 6

57

Indicatori
Navlu incasat
Dobanzi incasate
Personal navigant
a. Salarii
b. Cheltuieli hrana
Stocurile la bord
a. Materiale consum
b. Uleiuri si lubrifianti
c. Materiale igienico - sanitare
d. Apa potabila
Mentenanta la bord
a. Reparatii curente intretinere
b. Reparatii ocazionale
c. Servicii intretinere
d. Servicii navigatie & comunicatii
Asigurare
a. Asigurare nave
b. Asigurare de viata personal navigant
c. Asigurare medicala personal navigant
Costuri fixe - generale
a. Personal administrativ
b. Chirie baza si birouri
c. Agenturare nave
d. Comunicatii - administrativ
e. Cheltuieli regie - administrativ
Servicii executate de terti
a. Comunicatii nave
b. Solutionare litigii
c. Avarii comune
Costuri cu carburantii
Carburanti
Costuri portuare de operare
BUGET VENITURI SI CHELTUIELI
Voiaj I Voiaj II
A. VENITURI TOTALE
A.1. VENITURI DIN EXPLOATARE
€ 133,126.50 € 133,126.50
A.2. VENITURI FINANCIARE
€ 4,000.00 € 4,000.00
A.3. VENITURI EXTRAORDINARE
B. CHELTUIELI DIN EXPLOATARE
B.1. COSTURI DE OPERARE
€ 11,262.10 € 11,262.10
€ 2,565.00 € 2,565.00
€ 1,919.67 € 1,919.67
€ 6,886.67 € 6,886.67
€ 103.00 € 103.00
€ 1,781.25 € 1,781.25
€ 420.00 € 420.00
€ 205.00 € 205.00
€ 81.67 € 81.67
€ 440.00 € 440.00
€ 16,150.00 € 16,150.00
€ 1,539.00 € 1,539.00
€ 2,052.00 € 2,052.00
€ 4,557.24 € 4,557.24
€ 5,393.55 € 5,393.55
€ 306.45 € 306.45
€ 150.16 € 150.16
€ 349.35 € 349.35
€ 159.66 € 159.66
€ 520.55 € 520.55
€ 650.68 € 650.68
B.2. COSTURI VARIABILE DE VOIAJ
€ 65,972.49 € 65,972.49
 a. Port Constanta
b. Port Said
Costuri de tranzit
Tranzit (Stramtori & Canale)
Reparatii periodice pe doc uscat
Lucrari mentenanta planificate
Amortizare
a. Nava
b. Sediu administrativ
REZULTATUL EXPLOATARII (VENITURI - CHELTUIELI)
REZULTAT EXPLOATARE
€ 6,047.75 € 6,047.75
€ 4,826.79 € 4,826.79
€ 179.00 € 179.00
B.3. COSTURI MENTENANTA PERIODICA
€ 117.47 € 117.47
€ 255.38 € 255.38
B.4. COSTURI CAPITAL
€ 51.48 € 51.48
€ 9.19 € 9.19
€ 2,173.94 € 2,173.94
IELI

Voiaj III TOTAL [€]

€ 133,126.50 € 399,379.50

€ 4,000.00 € 12,000.00

RE
TOTAL VENITURI
Pondere in randul cheltuielilor TOTAL CHELTUIELI
€ 11,262.10 € 33,786.29 8.345
€ 2,565.00 € 7,695.00 1.901

€ 1,919.67 € 5,759.00 1.422

€ 6,886.67 € 20,660.00 5.103
€ 103.00 € 309.00 0.076
€ 1,781.25 € 5,343.75 1.320

€ 420.00 € 1,260.00 0.311

€ 205.00 € 615.00 0.152
€ 81.67 € 245.00 0.061
€ 440.00 € 1,320.00 0.326

€ 16,150.00 € 48,450.00 11.967

€ 1,539.00 € 4,617.00 1.140
€ 2,052.00 € 6,156.00 1.521

€ 4,557.24 € 13,671.73 3.377

€ 5,393.55 € 16,180.65 3.997
€ 306.45 € 919.35 0.227
€ 150.16 € 450.48 0.111
€ 349.35 € 1,048.06 0.259

€ 159.66 € 478.98 0.118

€ 520.55 € 1,561.64 0.386
€ 650.68 € 1,952.05 0.482
OIAJ

€ 65,972.49 € 197,917.47 48.886

 € 6,047.75 € 18,143.26 4.481
€ 4,826.79 € 14,480.37 3.577

€ 179.00 € 537.00 0.133

ODICA
€ 117.47 € 352.42 0.087
€ 255.38 € 766.13 0.189

€ 51.48 € 154.45 0.038

€ 9.19 € 27.58 0.007
- CHELTUIELI)
€ 2,173.94 € 6,521.82
€ 411,379.50
€ 404,857.68
 Costuri de op
1. Costuri cu personal

Numar Salariu CAS / persoana

Functia personal [€/luna/persoana] [25.8%]

Comandant 1 € 2,500.00 € 645.00

Capitan 1 € 2,000.00 € 516.00
Ofiter 2 Punte 1 € 1,600.00 € 412.80
Ofiter 3 Punte 1 € 1,400.00 € 361.20
Cadet Punte 1 € 400.00 € 103.20
Sef mecanic 1 € 2,000.00 € 516.00
Ofiter 2 Mecanic 1 € 1,600.00 € 412.80
Ofiter 3 Mecanic 1 € 1,500.00 € 387.00
Cadet Mecanic 1 € 400.00 € 103.20
Timonier 4 € 1,000.00 € 258.00
Marinar 8 € 600.00 € 154.80
Electrician 1 € 800.00 € 206.40
Bucatar 1 € 600.00 € 154.80
Messman 2 € 300.00 € 77.40
Oiler 2 € 400.00 € 103.20
TOTAL / LUNA € 25,000.00
TOTAL / VOIAJ

Cheltuieli hrana
Cost hrana Cost hrana Cost hrana
zi / persoana zi / echipaj echipaj / voiaj
[€] [€] [€]
€ 5.00 € 135.00 € 7,695.00
TOTAL HRANA / VOIAJ € 7,695.00

2. Co
Materiale de consum / Uleiuri si lubrifianti /
Pret [€] Pret [€]
voiaj voiaj

Suruburi hexagonale € 150.00 Mobil delvac MX 15W €

Harti de navigatie € 70.00 Mobil DTE EXCEL 32 €
Cartuse de imprimanta € 550.00 Mobil EAL Arctiv 68 €
Papetarie € 230.00 Mobilgard 450NC €
Filtre de motor € 700.00 Mobilgear 600 XP 68 €
Vopsea € 1,500.00 TOTAL/VOIAJ €
Medicamente € 350.00
Registre de bord € 200.00
Debitmetre € 800.00
Freon € 450.00
Mocheta € 120.00
Ochelari protectie € 35.00
Detergenti € 30.00
Combinezon € 15.00
Nisip € 100.00
Masti respirat € 55.00
Casca protectie € 63.00
Antifoane externe € 78.00
Bocanci € 89.00
Smirghel € 120.00
Electrozi € 54.00
TOTAL/VOIAJ € 5,759.00

3. Costuri cu mentenanta la bord (MRO)

Reparatii curente
Pret Reparatii
de intretinere / [€] ocazionale/ voiaj Pret [€]
voiaj

Reparare calculator de
Sablare € 600.00 bord € 25.00

Zincare cu plasma a chilei € 120.00 Reparatie turbosuflanta € 55.00

Curatare € 540.00 Recalibrare debitmetru € 185.00

TOTAL/VOIAJ € 1,260.00 Reparatie lift interior € 350.00
TOTAL/VOIAJ € 615.00

4. Costuri cu asigurarea
ASIGURARE NAVE
Asigurare P&I Asigurare Asigurare P&I/ Asigurare H&M/
[€/zi] H&M [€/zi] voiaj voiaj
€ 300.00 € 550.00 € 17,100.00 € 31,350.00

ASIGURARE PERSONAL NAVIGANT

 Asigurare
TOTAL Asigurare
Asigurare medicala/ Total numar
viata/
viata [€/persoana/zi] [€/persoana/z personal
i] echipaj/zi

€ 3.00 € 4.00 27 € 81.00

5. Costuri generale - Costuri

Costuri cu personalul administ

Functia Salariu Vechime CAS

[€] [ani] [25.8%]

Director general € 1,500.00 22 € 387.00

Director adjunct € 1,100.00 18 € 283.80
Director resurse umane € 800.00 11 € 206.40
Secretara € 400.00 6 € 103.20
Secretara € 400.00 9 € 103.20
Secretara € 400.00 8 € 103.20
Femeie de servici € 100.00 7 € 25.80
TOTAL € 4,700.00

Costuri chirie baza si birou

Pret / birou /
Total chirie birouri / luna
Numar birouri luna [€] Numar magazii
[€]

€ 2.00 € 250.00 € 500.00 € 3.00

Costuri agenturare nave

Pret TOTAL cheltuieli TOTAL CHELTUIELI
agenturare
Numar nave agenturare nave / luna /
/nava / luna
[€] [€] VOIAJ

1 € 500.00 € 500.00 € 919.35

Costuri comunicatii-Administrativ

Numar
Pret / Abonament TOTAL Cheltuieli Pret / Abonament
abonamente
telefon/ Luna [€] telefon telefon / Luna [€] Internet / Luna [€]
€ 20.00 € 10.00 € 200.00 € 15.00

Cheltuieli de regie-Administrativ
Pret / luna
Descriere [€]
Energie termica € 150.00
Energie electrica € 200.00
Materiale birotica € 150.00
TOTAL CHELTUIELI /
Paza € 70.00 VOIAJ
TOTAL CHELTUIELI € 570.00 € 1,048.06
REGIE / LUNA

6. Cheltuieli cu servicii executate de terti

Costuri comunicatii nave
Pret / luna Pret/ zi Pret/ voiaj
Descriere / linie [€] /linie [€] /linie [€]
SEATEX € 150.00 € 4.84 € 275.81
Corespondenta € 20.00 € 0.65 € 36.77
Telefon € 45.00 € 1.45 € 82.74
TELEX € 45.50 € 1.47 € 83.66
TOTAL CHELTUIELI COMUNICATII NAVE / VOIAJ € 478.98

Costuri solutionare litigii

Solutionare litigii Solutionare litigii
€ 10,000 €/an € 833
€ 1,562 €/voiaj
TOTAL CHELTUIELI SOLUTIONARE LITIGII / VOIAJ € 1,561.64

Costuri avarii comune

Avarii comune Avarii comune
€ 12,500 €/an € 1,042
€ 1,952 €/voiaj
TOTAL CHELTUIELI AVARII COMUNE/ VOIAJ € 1,952.05
 Costuri de operare
1. Costuri cu personalul navigant
Impozit pe
CASS / FOND SOMAJ / Total cheltuieli
profit/ Spor conditii Spor de pericol
persoana persoana persoana grele [16%] [10%] salariale
[5.2%] [0.5%] [€/luna/persoana]
[16%]

€ 130.00 € 12.50 € 400.00 € 400.00 € 250.00 € 1,837.50

€ 104.00 € 10.00 € 320.00 € 320.00 € 200.00 € 1,470.00
€ 83.20 € 8.00 € 256.00 € 256.00 € 160.00 € 1,176.00
€ 72.80 € 7.00 € 224.00 € 224.00 € 140.00 € 1,029.00
€ 20.80 € 2.00 € 64.00 € 64.00 € 40.00 € 294.00
€ 104.00 € 10.00 € 320.00 € 320.00 € 200.00 € 1,470.00
€ 83.20 € 8.00 € 256.00 € 256.00 € 160.00 € 1,176.00
€ 78.00 € 7.50 € 240.00 € 240.00 € 150.00 € 1,102.50
€ 20.80 € 2.00 € 64.00 € 64.00 € 40.00 € 294.00
€ 52.00 € 5.00 € 160.00 € 160.00 € 100.00 € 735.00
€ 31.20 € 3.00 € 96.00 € 96.00 € 60.00 € 441.00
€ 41.60 € 4.00 € 128.00 € 128.00 € 80.00 € 588.00
€ 31.20 € 3.00 € 96.00 € 96.00 € 60.00 € 441.00
€ 15.60 € 1.50 € 48.00 € 48.00 € 30.00 € 220.50
€ 20.80 € 2.00 € 64.00 € 64.00 € 40.00 € 294.00

2. Costuri cu stocurile la bord

Materiale igienico-sanitare /
Pret [€] Pret [€]
voiaj

1,000.00 Produse curatare podea € 50.00

560.00 Produse curatare geam € 25.00
750.00 Burete sarma € 10.00
11,200.00 Servetele dezinfectante € 15.00
7,150.00 Hartie igienica € 25.00
20,660.00 Prosoape baie € 32.00
Detergent vase € 12.00
 Dezinfectant WC € 55.00
Clor € 24.00
Perii sarma € 14.00
Burete de sarma € 32.00
Sapun € 15.00
TOTAL / VOIAJ € 309.00

a bord (MRO)
Servicii de
Servicii de navigatie si
intretinere\ Pret [€] comunicatii/ Pret [€]
voiaj voiaj
[€]

Certificate SSB Radio

sanitare € 150.00 € 520.00
Inlaturare
ulei
folosit € 40.00 VHF Radio € 450.00
Inlaturare
apa
de santina € 55.00 Furno Radar € 230.00
TOTAL/VOIAJ € 245.00 GMDSS € 120.00
TOTAL/VOIAJ € 1,320.00

TOTAL Asigurari Nava

[€/voiaj]
€ 48,450.00

AVIGANT
 TOTAL TOTAL
TOTAL TOTAL
Asigurare Asigurari
Asigurari Asigurari/ voiaj
medicala/ medicale
echipaj/zi viata/ voiaj [€] /voiaj [€] [€]

€ 108.00 € 4,617.00 € 6,156.00 € 10,773.00

uri generale - Costuri fixe

u personalul administrativ
FOND Indemnizatie
CASS SOMAJ de conducere Spor de vechime Total cheltuieli personal administrativ
[5.2%] [5%] [€/luna]
[0.5%] [30%]
€ 78.00 € 7.50 € 450.00 € 75.00 € 2,497.50
€ 57.20 € 5.50 € 330.00 € 55.00 € 1,831.50
€ 41.60 € 4.00 € 240.00 € 40.00 € 1,332.00
€ 20.80 € 2.00 € - € 20.00 € 546.00
€ 20.80 € 2.00 € - € 20.00 € 546.00
€ 20.80 € 2.00 € - € 20.00 € 546.00
€ 5.20 € 0.50 € - € 5.00 € 136.50
€ 7,435.50

ri chirie baza si birouri

Pret / Total chirie Numar dane Pret / dana / Total chirie
magazie / TOTAL cheltuieli
luna magazii / luna operative luna dane / luna chirie / luna [€]
[€] inchiriate [€] [€]
[€]
€ 100.00 € 300.00 € 2.00 € 4,000.00 € 8,000.00 € 8,800.00

rativ
TOTAL TOTAL
Numar TOTAL
Cheltuieli cheltuieli
abonamente Internet / Luna Tel + Internet CHELTUIELI /
Internet VOIAJ
[€] / Luna [€]
 € 3.00 € 45.00 € 245.00 € 450.48

lutionare litigii
€/luna

varii comune
€/luna
 DURATA
VOIAJ 57 ZILE

Total cheltuieli
salariale
[€/luna/total
functie]

€ 1,837.50 Curs valutar

€ 1,470.00 1 € = 1.09 $
€ 1,176.00
€ 1,029.00
€ 294.00
€ 1,470.00
€ 1,176.00
€ 1,102.50
€ 294.00
€ 2,940.00
€ 3,528.00
€ 588.00
€ 441.00
€ 441.00
€ 588.00
€ 18,375.00
€ 33,786.29

Cost total
Apa potabila / Consum/zi Pret
apa/zi
zi [tone] unitar [€] [€]
Echipaj 2 € 5.00 € 10.00
Masini 16 € 5.00 € 80.00
Servicii mentenanta 0.75 € 5.00 € 3.75
TOTAL / ZI € 93.75
TOTAL / VOIAJ € 5,343.75
 TOTAL CHELTUIELI / VOIAJ
€ 13,671.73

TOTAL
CHELTUIELI /
VOIAJ

€ 16,180.65
 Costuri variabile de voiaj

1. Costuri cu carburantii

Consum specific Durata voiaj

Pret Combustibil MGO / [€]
combustibil [m3] / zi [zile]

510 $ / tona → 467.89 € / tona Mars Stationare Mars Stationare

510 $ / m3 → 467.89 € / m3 10 3 36 21

2. Costuri portuare de operare

2.a. Portul Constanta - Romania
Cheltuieli portuare
Numar
Pret manevre, Cantitate/ Pret total/
Pret / U.M / zi total/zi
Operatiune U.M. zile/ Operare in port voiaj
[€] (manevra) Operare in [€] [€]
[€]
Port
in port
Folosirea Pilotaj Cheiaj Remorcaj Acces

€ 0.16 € / UTB € 414.08 9 - € 3,726.72

€ 505.00 € / manevra € 505.00 4 - € 2,020.00

€ 2.61 €/m/zi € 225.97 9 - € 2,033.76

€ 1,637.00 €/manevra € 1,637.00 4 - € 6,548.00

Securitate bazinului

€ 0.46 €/m/zi € 39.74 9 - € 357.66

€ 0.08 €/UTB/zi € 207.04 9 - € 1,863.36

Furnizar

potabila
apa
e
Furnizare € 5.00 €/tona - - 18.75 € 93.75
electrica
energie

€ 0.30 €/ kwh - - 5000 € 1,500.00

TOTAL COSTURI PORTUARE / CONSTANTA/ VOIAJ € 18,143.26

2.b. Cheltuieli de tranzit

Cheltuieli de tranzit
Taxa
Nr. treceri TOTAL
trecere
Denumire stramtoare intr-un voiaj Taxe canal
tur/ retur [€]
[€]
Bosfor € 179.00 3 € 537.00

2.c. Portul Said - Egipt

Cheltuieli portuare
Numar
Pret
total/zi manevre, Cantitate/ Pret total/
zile/ Operare in port voiaj
(manevra) Operare in [$] [$]
Pret / U.M / zi [$]
Port
Operatiune [$] U.M.
port
Acces

230.00 $ /zi/zile
max. 5
$ $ 230.00 12 - $ 2,760.00
Pilotaj Cheiaj Remorcaj in

$ 600.00 $ / manevra $ 600.00 3 - $ 1,800.00

$ 32.35 $/zi $ 32.35 12 - $ 388.20

$ 150.00 $/manevra $ 150.00 4 - $ 600.00

bazinului
Securitate Folosirea

$ 0.50 $/m/zi $ 43.29 12 - $ 519.48

$ 0.07 $/UTB/zi $ 181.16 12 - $ 2,173.92

Furnizare
potabila
apa

$ 7.00 $/tona - - 6 $ 42.00

Furnizare
electrica
energie $ 0.50 $/ kwh - - 15,000.00 $ 7,500.00

TOTAL COSTURI PORTUARE / PORT SAID / VOIAJ

voiaj
Mod de calcul al costului combustibilului:
Mod de calcul al consumului specific:
Consumul Specific : Viteza de 10 noduri

Costuri
combustibil /mars/stationare/ total voiaj
[€] Mars: 10 m3/zi
Mars Stationare
€ 168,440.40 € 29,477.07
TOTAL / VOIAJ € 197,917.47
Tip carburant utilizat: EURO Die
3
Densitate la 15⁰C MGO (kg/m ) 8
Masa = δ * Volum
Volum= 1000/860 -> 1 tona MGO = 1.

Tonaj Brut 2588

M/V MALENA t
LOA 86.58 m
Putere motor (CP) 2654
 Pret total/
voiaj
[€]

€ 2,532.11

€ 1,651.38

€ 356.15

€ 550.46

€ 476.59

€ 1,994.42

€ 38.53
€ 6,880.73

€ 14,480.37
ombustibilului: Consumul specific x Pret combustibil
ului specific: Numarul de motoare ale navei x Consum specific al motorului (mars/ stationare) x Durata voiajului (zile)
za de 10 noduri Stationare

Mars: 10 m3/zi 3 m3/zi

EURO Diesel 5 - MGO

860
asa = δ * Volum
60 -> 1 tona MGO = 1.16 m3

Curs valutar
1 € = 1.09 $
onare) x Durata voiajului (zile)
 Costuri cu mentenanta periodica

Reparatii periodice pe doc uscat

TOTAL Cost /
Cost/ an Cost / luna
Descriere [€] [€] voiaj
[€]
Inlocuire
€ 800.00 € 66.67 € 122.58
tabla
Vopsire € 500.00 € 41.67 € 76.61
Curatare
€ 1,000.00 € 83.33 € 153.23
opera vie
TOTAL REPARATII PERIODICE / VOIAJ € 352.42

Lucrari de mentenanta planificate

TOTAL Cost /
Cost/ an Cost / luna
Descriere voiaj
[€] [€]
[€]
Reclasificar 5,000.00 416.67 766.13
TOTAL LUCRARI MENTENANTA / VOIAJ € 766.13
periodica
Curs valutar
1 € = 1.09 $
 Costuri cu capitalul investit

1. Amortizarea

A.L. = Vi/ D.N.U

A.L. = Amortizare liniara

Vi= Valoarea de intrare
D.N.U= Durata de viata

Detalii nava Vi
Valoare de $ 17,000.00
cargobot M/V MALENA intrare [$]

D.N.U
Durata de 15.5
viata [ani]

Vi
Detalii Sediu Valoare de $ 10,000.00
Administrativ
intrare [$]
D.N.U
Durata de 50
viata [ani]
 Curs valutar
1 € = 1.09 $

Nava cargobot Nava cargobot

M/V MALENA M/V MALENA

A.L. A.L.
Amortizare $ 1,096.77 $ / an Amortizare
liniara [$] liniara [€]
$ 91 $ / luna

Sediu Sediu
Administrativ Administrativ

A.L. A.L.
Amortizare $ 200.00 $ / an Amortizare
liniara [$] liniara [€]
$ 17 $ / luna
Nava cargobot
M/V MALENA

$ 1,006.21 € / an

$ 84 € / luna

Sediu
Administrativ

$ 183.49 € / an

$ 15 € / luna
 Costuri cu manipularea marfurilor - SUPORTATE DE NAV

1. Costuri de manipulare: incarcare - descarcare

Incarcare marfuri - Port Constanta

Numar Numar Pret /
Descriere marfa Cantitate Necesar INPO ore INPO /
[tone] INPO
utilizate necesare ora [€]

Macarale de cheu
Barca cu motor 17.00 1 2 € 50.00
SWL: 20 tone
Prajini de foraj Macara plutitoare
20.00 1 4 € 45.00
8inch SWL: 35 tone
Tevi de otel Macara fixa
171.50 1 7 € 150.00
30 inch SWL: 250 tone
Macara fixa
2 7 € 150.00
SWL: 250 tone
Var 555.00
Macara mobila
1 10 € 60.00
SWL: 63 tone
Macara fixa
Barita 1,950.00 3 18 € 150.00
SWL: 250 tone
Macara fixa
Vopsea 700.00 1 24 € 150.00
SWL: 250 tone
TOTAL COSTURI INCARCARE MARFA / VOIAJ

Descarcare marfuri - Port Said

Numar Numar Pret /

Cantitate Necesar
Descriere marfa INPO ore INPO /
[tone] INPO
utilizate necesare ora [$]

Macara fixa
Barca cu motor 17 1 13 € 45.00
SWL: 30 tone
Prajini de foraj Macara fixa
20 1 10 € 45.00
8inch SWL: 30 tone
Macara de cheu
Tevi de otel
171.5 Super Post Panamax 3 15 € 75.00
30 inch
SWL: 71 tone

Macara cu zabrele
Var 555 LG 1750 1 20 € 135.00
SWL: 750 tone
 Macara cu zabrele
Barita 1,950.00 LG 1750 2 21 € 135.00
SWL: 750 tone

Macara cu zabrele
Vopsea 700.00 LG 1750 1 17 € 135.00
SWL: 750 tone

TOTAL COSTURI DESCARCARE MARFA / VOIAJ

2. Costuri cu stocarea marfurilor

TOTAL
Numar Pret / costuri
Cantitate Necesar magazie /
Descriere marfa zile stocare
[tone] magazii zi [€]
necesare [€]

Barca cu motor 17 1 2 € 120.00 € 240.00

Prajini de foraj
20
8inch 2 4 € 120.00 € 960.00
Tevi de otel 171.5
30 inch 1 1 € 120.00 € 120.00
Var 555 1 7 € 120.00 € 840.00
Barita 1,950.00 6 4 € 120.00 € 2,880.00
Vopsea 700.00 2 5 € 120.00 € 1,200.00
TOTAL COSTURI STOCARE MARFA / VOIAJ € 6,240.00
PORTATE DE NAVLOSITOR

re - descarcare

stanta
Numar zile TOTAL
TOTAL Pret
/ INPO / operatiuni costuri
incarcare incarcare
Incarcare [€]
/ voiaj / voiaj [€]

€ 100.00 3 € 300.00

€ 180.00 3 € 540.00

€ 1,050.00 3 € 3,150.00

€ 2,100.00 3 € 6,300.00

€ 600.00 3 € 1,800.00

€ 8,100.00 3 € 24,300.00

€ 3,600.00 3 € 10,800.00

AJ € 47,190.00
Total tone incarcate

Said

TOTAL Pret Numar zile TOTAL

operatiuni costuri
/ INPO /
Incarcare [$] incarcare
incarcare
/ voiaj / voiaj [$]

€ 585.00 4 € 2,340.00

€ 450.00 4 € 1,800.00

€ 3,375.00 4 € 13,500.00

€ 2,700.00 4 € 10,800.00
 € 5,670.00 4 € 22,680.00

€ 2,295.00 4 € 9,180.00

IAJ € 60,300.00
3413.5
 VENITURILE - NAVLUL

INCARCATURA / VOIAJ
Voiaj Incarcatura [t] Rata navlu Navlu €
I 3,413.50 € 39 € 133,127
II 3,413.50 € 39 € 133,127
III 3,413.50 € 39 € 133,127
TOTAL 10,240.50 - € 399,379.50
RILE - NAVLUL

Calcul Navlu: Incarcatura[t] x Rata navlu [€]