Caracteristici

Nume
Tip
An de constructie
Combustibil
Lungime - LOA
Latime - BEAM
Inaltime
Viteza
Deadweight
Pescaj
Tonaj Registru Net
Putere motor (CP)
Capacitate incarcar

DESCR
Port incarcare Port descarcare
Rotterdam Constanta
[Olanda] [Romania]
 DETALII NAVA

Nava chimica 8000

Chemical Tanker
2012
MGO
130 m
17 m
9m
14.6 Nd
8000
15 m
35399
9550
100000

DESCRIERE VOIAJ
Distanta parcursa Ruta aleasa
[MM]
Stramtoarea Gibraltar si
3956 Bosfor, Canalul Dardanele
AVA

DETALIERE DURATA VOIAJULUI

Durata voiaj [tur] TOTAL Voiaj

14 zile 34 zile
IERE DURATA VOIAJULUI
 Perioada

15.06.2018 – 17.06.2018

17.06.2018 – 01.07.2018
02.07.2018 – 04.07.2018
05.07.2018 – 19.07.2018

TOTAL [zile] / Voiaj

 Actiunea Durata [zile]

Incarcare Rotterdam 3

Voiaj Rotterdam - Constanta 14

Descarcare Constanta 3
Voiaj Constanta – Rotterdam 14

34
 BUGET VENITURI SI CHELTUIELI

Indicatori Voiaj I Voiaj II

A. VENITURI TOTALE
A.1. VENITURI DIN EXPLOATARE
Navlu incasat € 4,500,000.00 € 4,500,000.00
A.2. VENITURI FINANCIARE
Dobanzi incasate € 7,000.00 € 7,000.00
A.3. VENITURI EXTRAORDINARE
B. CHELTUIELI DIN EXPLOATARE
B.1. COSTURI DE OPERARE
Personal navigant
a. Salarii € 35,000.00 € 35,000.00
b. Cheltuieli hrana € 5,000.00 € 5,000.00
Stocurile la bord
a. Materiale consum € 3,500.00 € 3,500.00
b. Uleiuri si lubrifianti € 9,000.00 € 9,000.00
c. Materiale igienico - sanitare € 100.00 € 100.00
d. Apa potabila € 5,000.00 € 5,000.00
Mentenanta la bord
a. Reparatii curente intretinere € 3,000.00 € 3,000.00
b. Reparatii ocazionale € 900.00 € 900.00
c. Servicii intretinere € 500.00 € 500.00
d. Servicii navigatie & comunicatii € 600.00 € 600.00
Asigurare
a. Asigurare nave € 68,000.00 € 68,000.00
b. Asigurare de viata personal navigant € 4,000.00 € 4,000.00
c. Asigurare medicala personal navigant € 3,000.00 € 3,000.00
Costuri fixe - generale
a. Personal administrativ € 6,835.87 € 6,835.87
b. Chirie baza si birouri € 16,822.58 € 16,822.58
c. Agenturare nave € 11,032.26 € 11,032.26
d. Comunicatii - administrativ € 1,162.90 € 1,162.90
e. Cheltuieli regie - administrativ € 903.23 € 903.23
Servicii executate de tert
a. Comunicatii nave € 609.68 € 609.68
b. Solutionare litigii € 2,397.26 € 2,397.26
c. Avarii comune € 1,726.03 € 1,726.03
B.2. COSTURI VARIABILE DE VOIAJ
Costuri cu carburanti
Carburanti € 140,000.00 € 140,000.00
Costuri portuare de operare
a. Port Rotterdam € 7,184.91 € 7,184.91
 b. Port Constanta € 4,709.00 € 4,709.00
Costuri de tranzit
Tranzit (Stramtori & Canale) € 1,000.00 € 1,000.00
B.3. COSTURI MENTENANTA PERIODICA
Reparati periodice pe doc uscat € 1,000.00 € 1,000.00
Lucrari mentenanta planificate € 1,500.00 € 1,500.00
B.4. COSTURI CAPITAL
Amortzare
a. Nava € 295,867.99 € 295,867.99
b. Sediu administrativ € 63.40 € 63.40
REZULTATUL EXPLOATARII (VENITURI - CHELTUIELI)
REZULTAT EXPLOATARE € 3,876,584.90 € 3,876,584.90
 TOTAL [€]

€ 9,000,000.00

€ 14,000.00

TOTAL VENITURI € 9,014,000.00

Pondere in randul cheltuielilor TOTAL CHELTUIELI € 1,260,830.19
€ 70,000.00 5.552
€ 10,000.00 0.793

€ 7,000.00 0.555
€ 18,000.00 1.428
€ 200.00 0.016
€ 10,000.00 0.793

€ 6,000.00 0.476
€ 1,800.00 0.143
€ 1,000.00 0.079
€ 1,200.00 0.095

€ 136,000.00 10.787
€ 8,000.00 0.635
€ 6,000.00 0.476

€ 13,671.73 1.084
€ 33,645.16 2.668
€ 22,064.52 1.750
€ 2,325.81 0.184
€ 1,806.45 0.143

€ 1,219.35 0.097
€ 4,794.52 0.380
€ 3,452.05 0.274

€ 280,000.00 22.208

€ 14,369.81 1.140
 € 9,418.00 0.747

€ 2,000.00 0.159

€ 2,000.00 0.159
€ 3,000.00 0.238

€ 591,735.98 46.932
€ 126.80 0.010
TUIELI)
€ 7,753,169.81
$8,218,360.00
 Costuri de
1. Costuri cu perso
Numar Salariu CAS / persoana
Functia personal [€/luna/persoana] [25.8%]

Comandant 1 € 5,000.00 € 1,290.00

Capitan 1 € 4,000.00 € 1,032.00
Ofiter 2 Punte 1 € 3,500.00 € 903.00
Ofiter 3 Punte 1 € 3,300.00 € 851.40
Sef mecanic 1 € 3,000.00 € 774.00
Ofiter 2 Mecanic 1 € 2,900.00 € 748.20
Ofiter 3 Mecanic 1 € 2,500.00 € 645.00
Timonier 3 € 2,000.00 € 516.00
Marinar 5 € 1,800.00 € 464.40
Electrician 1 € 1,800.00 € 464.40
Bucatar 1 € 1,200.00 € 309.60
Messman 2 € 1,000.00 € 258.00
Oiler 2 € 1,000.00 € 258.00
TOTAL / LUNA € 46,200.00
TOTAL / VOIAJ

Cheltuieli hrana
Cost hrana Cost hrana Cost hrana
zi / persoana zi / echipaj echipaj / voiaj
[€] [€] [€]
€ 10.00 € 210.00 € 14,700.00
TOTAL HRANA / VOIAJ € 14,700.00 $15,582.00

Materiale de consum / Uleiuri si lubrifianti /

voiajMateriale de consum / Pret [€] voiajUleiuri si lubrifianti / Pret [€]
voiaj voiaj
Suruburi hexagonale € 500.00 Turbo Super 15W-40 € 6,000.00
Harti de navigatie € 300.00 Mobil DTE EXCEL 32 € 4,000.00
Papetarie € 400.00 Mobil EAL Arctiv 68 € 3,500.00
Filtre de motor € 2,000.00 Mobilgard 450NC € 10,000.00
Vopsea € 2,000.00 Finke Aviaticon Unique C 20 € 9,000.00
Medicamente € 350.00 TOTAL/VOIAJ € 32,500.00
Registre de bord € 200.00 $34,450.00
Freon € 450.00
Mocheta € 120.00
Ochelari protectie € 50.00
Detergenti € 50.00
Combinezon € 15.00
Nisip € 100.00
Masti respirat € 55.00
Casca protectie € 63.00
Antifoane externe € 78.00
Bocanci € 100.00
Smirghel € 120.00
Electrozi € 75.00
TOTAL/VOIAJ € 7,026.00
$7,447.56

3. Costuri cu mentenanta la bord (MRO)

Reparatii curente Pret Reparatii

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

Reparare calculator de
Sablare € 3,000.00 bord € 500.00
Reparatie senzor
Reparatie sistem aer conditionat € 2,000.00 temperatura € 750.00

Curatare € 1,000.00 Recalibrare voltmetru € 300.00

TOTAL/VOIAJ € 6,000.00 Reparatie usa etansa € 250.00
$6,360.00 TOTAL/VOIAJ € 1,800.00
$1,908.00

4. Costuri cu asigurarea
ASIGURARE NAVE
Asigurare P&I Asigurare Asigurare P&I/ Asigurare H&M/
[€/zi] H&M [€/zi] voiaj voiaj
€ 1,500.00 € 2,000.00 € 51,000.00 € 68,000.00

ASIGURARE PERSONAL NAVIGANT

Asigurare TOTAL Asigurare
Asigurare medicala/ Total numar viata/
viata [€/persoana/zi] [€/persoana/z personal echipaj/zi
i]
€ 10.00 € 7.00 21 € 210.00

5. Costuri generale - Costu

Costuri cu personalul admi
 Salariu Vechime CAS
Functia [€] [ani] [25.8%]

Director general € 2,500.00 20 € 645.00

Director adjunct € 2,200.00 15 € 567.60
Director resurse umane € 1,800.00 11 € 464.40
Secretara € 900.00 9 € 232.20
Secretara € 900.00 6 € 232.20
Secretara € 900.00 4 € 232.20
Femeie de servici € 300.00 7 € 77.40
TOTAL € 9,500.00

Costuri chirie baza si bi

Pret / birou / Total chirie birouri / luna
Numar birouri luna Numar magazii
[€]
[€]
4.00 € 500.00 € 2,000.00 3.00

Costuri agenturare nave

Pret TOTAL cheltuieli TOTAL
agenturare
Numar nave agenturare nave / luna CHELTUIELI /
/nava / luna [€] VOIAJ
[€]
3 € 4,000.00 € 12,000.00 € 22,064.52

Costuri comunicatii-Administrativ
Numar
Pret / Abonament TOTAL Cheltuieli Pret / Abonament
abonamente
telefon/ Luna [€] telefon / Luna [€] Internet / Luna [€]
telefon

€ 50.00 20.00 € 1,000.00 € 15.00

Cheltuieli de regie-Administrativ
Pret / luna
Descriere [€]
Energie termica € 250.00
Energie electrica € 300.00
Materiale birotica € 150.00
TOTAL CHELTUIELI /
Paza € 100.00 VOIAJ
TOTAL CHELTUIELI € 800.00 $1,806.45 $1,914.84
REGIE / LUNA
 6. Cheltuieli cu servicii executate de terti
Costuri comunicatii nave
Pret / luna Pret/ zi Pret/ voiaj
Descriere / linie [€] /linie [€] /linie [€]
SEATEX € 250.00 € 8.06 € 564.52
Corespondenta € 100.00 € 3.23 € 225.81
Telefon € 90.00 € 2.90 € 203.23
TELEX € 100.00 € 3.23 € 225.81
TOTAL CHELTUIELI COMUNICATII NAVE / VOIAJ € 1,219.35
$1,292.52

Costuri solutionare litigii

Solutionare litigii Solutionare litigii
€ 25,000 €/an € 2,083
€ 4,795 €/voiaj
TOTAL CHELTUIELI SOLUTIONARE LITIGII / VOIAJ € 4,794.52

Costuri avarii comune

Avarii comune Avarii comune
€ 18,000 €/an € 1,500
€ 3,452 €/voiaj
TOTAL CHELTUIELI AVARII COMUNE/ VOIAJ € 3,452.05
 Costuri de operare
1. Costuri cu personalul navigant
CASS / persoana FOND SOMAJ / Impozit pe profit/ Spor conditii Spor de pericol
persoana persoana
[5.2%] grele [16%] [10%]
[0.5%] [16%]

€ 260.00 € 25.00 € 800.00 € 800.00 € 500.00

€ 208.00 € 20.00 € 640.00 € 640.00 € 400.00
€ 182.00 € 17.50 € 560.00 € 560.00 € 350.00
€ 171.60 € 16.50 € 528.00 € 528.00 € 330.00
€ 156.00 € 15.00 € 480.00 € 480.00 € 300.00
€ 150.80 € 14.50 € 464.00 € 464.00 € 290.00
€ 130.00 € 12.50 € 400.00 € 400.00 € 250.00
€ 104.00 € 10.00 € 320.00 € 320.00 € 200.00
€ 93.60 € 9.00 € 288.00 € 288.00 € 180.00
€ 93.60 € 9.00 € 288.00 € 288.00 € 180.00
€ 62.40 € 6.00 € 192.00 € 192.00 € 120.00
€ 52.00 € 5.00 € 160.00 € 160.00 € 100.00
€ 52.00 € 5.00 € 160.00 € 160.00 € 100.00

2. Costuri cu stocurile la bord

Materiale igienico-sanitare /
Pret [€] voiajMateriale igienico-sanitare /
voiaj
€ 6,000.00 Produse curatare podea
€ 4,000.00 Produse curatare geam
€ 3,500.00 Burete sarma
€ 10,000.00 Servetele dezinfectante
€ 9,000.00 Hartie igienica
€ 32,500.00 Prosoape baie
$34,450.00 Detergent vase
Dezinfectant WC
Clor
Perii sarma
Burete de sarma
Sapun
Lavete
 TOTAL / VOIAJ

ta la bord (MRO)
Servicii de
Servicii de navigatie si
intretinere\ Pret [€] comunicatii/ Pret [€]
voiaj voiaj
[€]
Certificate SSB Radio
sanitare € 350.00 € 520.00
Inlaturare ulei
folosit € 400.00 VHF Radio € 450.00
Inlaturare apa
de santina € 500.00 Furno Radar € 230.00
TOTAL/VOIAJ € 1,250.00 GMDSS € 120.00
$1,325.00 TOTAL/VOIAJ € 1,320.00
$1,399.20

TOTAL Asigurari Nava

[€/voiaj]
€ 119,000.00 $126,140.00

AL NAVIGANT

TOTAL Asigurare TOTAL TOTAL Asigurari TOTAL

medicala/ Asigurari medicale Asigurari/ voiaj
echipaj/zi viata/ voiaj [€] /voiaj [€] [€]

€ 147.00 € 14,700.00 € 10,290.00 € 24,990.00

$26,489.40

osturi generale - Costuri fixe

i cu personalul administrativ
 FOND Indemnizatie
CASS Spor de vechime Total cheltuieli personal administrativ
SOMAJ de conducere
[5.2%] [5%] [€/luna]
[0.5%] [30%]
€ 130.00 € 12.50 € 750.00 € 125.00 € 4,162.50
€ 114.40 € 11.00 € 660.00 € 110.00 € 3,663.00
€ 93.60 € 9.00 € 540.00 € 90.00 € 2,997.00
€ 46.80 € 4.50 €- € 45.00 € 1,228.50
€ 46.80 € 4.50 €- € 45.00 € 1,228.50
€ 46.80 € 4.50 €- € 45.00 € 1,228.50
€ 15.60 € 1.50 €- € 15.00 € 409.50
€ 14,917.50

sturi chirie baza si birouri

Pret / magazie / Total chirie Numar dane Pret / dana / Total chirie
luna magazii / luna operative luna dane / luna
[€] [€] inchiriate [€] [€]
€ 300.00 € 900.00 2.00 € 6,000.00 € 12,000.00

$23,388.39

istrativ
TOTAL
Numar TOTAL cheltuieli TOTAL
Cheltuieli
abonamente Tel + Internet CHELTUIELI /
Internet / Luna
Internet / Luna [€] VOIAJ
[€]
2.00 € 30.00 € 1,030.00 € 2,325.81
$2,465.35
Solutionare litigii
€/luna

$5,082.19

Avarii comune
€/luna

$3,659.18
 DURATA 70 ZILE
VOIAJ

Total cheltuieli
Total cheltuieli salariale
salariale [€/luna/total
[€/luna/persoana] functie]
€ 3,675.00 € 3,675.00 Curs valutar
€ 2,940.00 € 2,940.00 1 € = 1.06 $
€ 2,572.50 € 2,572.50
€ 2,425.50 € 2,425.50
€ 2,205.00 € 2,205.00
€ 2,131.50 € 2,131.50
€ 1,837.50 € 1,837.50
€ 1,470.00 € 4,410.00
€ 1,323.00 € 6,615.00
€ 1,323.00 € 1,323.00
€ 882.00 € 882.00
€ 735.00 € 1,470.00
€ 735.00 € 1,470.00
€ 33,957.00
€ 76,677.10
$81,277.72

Pret Cost total apa/zi

Apa potabila / Consum/zi unitar [€]Cost total
Pret [€] ziApa potabila / [tone]Consum/zi [€]Pret apa/zi
zi [tone]
€ 50.00 Echipaj 2.2 unitar [€]
€ 5.00 [€]€ 11.00
€ 25.00 Masini 35 € 5.00 € 175.00
€ 10.00 Servicii mentenanta 2 € 5.00 € 10.00
€ 15.00 TOTAL / ZI € 196.00
€ 25.00 TOTAL / VOIAJ € 13,720.00
€ 32.00 $14,543.20
€ 12.00
€ 55.00
€ 24.00
€ 14.00
€ 32.00
€ 15.00
€ 25.00
€ 334.00
$354.04
heltuieli personal administrativ
[€/luna]

€ 4,162.50
€ 3,663.00
€ 2,997.00
€ 1,228.50
€ 1,228.50
€ 1,228.50
€ 409.50 TOTAL CHELTUIELI / VOIAJ
€ 14,917.50 € 33,684.68
$35,705.76

TOTAL
TOTAL cheltuieli CHELTUIELI /
chirie / luna [€] VOIAJ
€ 14,900.00 € 33,645.16
 Costuri variabile de voiaj

1. Costuri cu carburantii

Consum specific Durata voiaj

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

Mars Stationare Mars

696 $ / m3 → 400 € / m3
15 10 30

2. Costuri portuare de operare

2.a. Portul Rotterdam -Olanda
Cheltuieli portuare

Pret Numar manevre, Cantitate/

Pret / U.M / zi total/zi
Operatiune U.M. zile/ Operare in port
[$] (manevra) Operare in Port [$]
[$]

$ /zi/ max. 5
Acce

port

$500.00 $230.00 3 -
er ap Securitate ba Pilotaj Cheiaj Remorcaj in

zile
s

$600.00 $ / manevra $600.00 6 -

$700.00 $/zi $700.00 4 -

$150.00 $/manevra $150.00 4 -

$2.00 $/m/zi $- 4 -
Fo

re

ui
ul
lo

zi
si

n
a

$0.08 $/UTB/zi $- 4 -

$7.00 $/tona - - 6
ec bil
e po
rn Fu
iz rn
e ar

el ta
ar iz

gi a

tri a
en e

$0.50 $/ kwh - - 15,000.00

Fu

ca

TOTAL COSTURI PORTUARE / RAS TANURA/ VOIAJ

2.b. Cheltuieli de tranzit

Cheltuieli de tranzit
 Taxa Nr. treceri
trecere TOTAL TOTAL
Denumire intr-un voiaj
stramtoare Taxe canal [€] Taxe canal [$]
tur/ retur
[€]
Bosfor € 250.00 2 € 500.00 $530.00
Dardanele € 250.00 2 € 500.00 $530.00
Canalul Suez € 900.00 2 € 1,800.00 $1,908.00
€ 2,800.00 $2,968.00

2.c. Portul Constanta - Romania

Cheltuieli portuare
Pret Numar manevre, Cantitate/
Pret / U.M / zi total/zi
Operatiune U.M. zile/ Operare in port
[€] (manevra) Operare in Port [€]
[€]
Securitate bazinului Pilotaj Cheiaj Remorcaj in port
Acces

€ 0.16 € / UTB €- 2 -

€ 505.00 € / manevra € 505.00 4 -

€ 2.61 €/m/zi €- 2 -

€ 1,637.00 €/manevra € 1,637.00 4 -

Folosirea

€ 0.46 €/m/zi €- 6 -

€ 0.08 €/UTB/zi €- 6 -
Furnizare Furnizare

electrica potabila
apa

€ 5.00 €/tona - - 20
energie

€ 0.30 €/ kwh - - 2500

TOTAL COSTURI PORTUARE / CONSTANTA/ VOIAJ € 9,418.00

bile de voiaj
Mod de calcul al costului c
Mod de calcul al consum
carburantii Consumul Specific :

Durata voiaj
[zile] Costuri
combustibil /mars/stationare/ total voiaj
[€]
Stationare Mars Stationare
4 € 254,713.50 € 22,641.20
TOTAL / VOIAJ € 277,354.70
$293,995.98 Tip carburant utilizat:
Densitate la 15⁰C MGO (kg/m3)
M
Volum= 1000/8

Pret total/ Pret total/

voiaj voiaj
[$] [€]

$690.00 € 650.94

$3,600.00 € 3,396.23

$2,800.00 € 2,641.51

$600.00 € 566.04

$- €-

$- €-

$42.00 € 39.62
$7,500.00 € 7,075.47
€ 14,369.81
$15,232.00
Pret total/
voiaj
[€]

€-

€ 2,020.00

€-

€ 6,548.00

€-

€-

€ 100.00

€ 750.00

$9,983.08
 Mod de calcul al costului combustibilului: Consumul specific x Pret combustibil
Mod de calcul al consumului specific: Numarul de motoare ale navei x Consum specific al motorului (mars/ sta
Consumul Specific : Viteza de 12 noduri Stationare

Mars:15 m3/zi 10 m3/zi

Tip carburant utilizat: EURO Diesel 5 - MGO

Densitate la 15⁰C MGO (kg/m3) 860
Masa = δ * Volum
Volum= 1000/860 -> 1 tona MGO = 1.16 m3

Curs valutar
1 € = 1.06 $
specific al motorului (mars/ stationare) x Durata voiajului (zile)
 Costuri cu mentenanta periodica

Reparati periodice pe doc uscat

TOTAL Cost /
Cost/ an Cost / luna
Descriere voiaj
[€] [€] [€]

Inlocuire € 4,000.00 € 333.33 € 752.69

lant ancora

Reparatie € 5,000.00 € 416.67 € 940.86

carma
Curatare € 3,000.00 € 250.00 € 564.52
opera vie
TOTAL REPARATII PERIODICE / VOIAJ € 2,258.06
$2,393.55

Lucrari de mentenanta planificate

TOTAL Cost /
Cost/ an Cost / luna
Descriere voiaj
[€] [€] [€]
Reclasificar
e € 8,500.00 € 708.33 € 1,599.46
Inlocuire
anozi € 5,000.00 € 416.67 € 940.86
Inlocuire
generator € 7,500.00 € 625.00 € 1,411.29
de avarie

Reparatie
antena € 4,500.00 € 375.00 € 846.77
radar

TOTAL LUCRARI MENTENANTA / VOIAJ € 4,798.39

$5,086.29
periodica
Curs valutar
1 € = 1.14 $

CURS BNR 03.01.2019

 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

Vi
Detalii nava Valoare de $50,000,000.00
OLYMPIYSKY PROSPECT intrare [$]
D.N.U
Durata de 15
viata [ani]

Vi
Detalii Sediu Valoare de $25,000.00
Administrativ intrare [$]
D.N.U
Durata de 35
viata [ani]
 Curs valutar
1 € = 1.06 $

Nava
0,000,000.00 OLYMPIYSKY PROSPECT

A.L.
15 Amortizare 3,333,333.33 $ / an
liniara [$]
277,778 $ / luna

Sediu
25,000.00 Administrativ

A.L.
35 Amortizare 714.29 $ / an
liniara [$]
59.52 $ / luna
 Nava
OLYMPIYSKY PROSPECT

A.L.
Amortizare 3,144,654.09 € / an
liniara [€]
262,055 € / luna

Sediu
Administrativ

A.L.
Amortizare 673.85 € / an
liniara [€]
56.15 € / luna
 Costuri cu manipularea marfurilor - SUPORTATE DE NAV

1. Costuri de manipulare: incarcare - descarcare

Incarcare marfuri - Port Rotterdam

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

100,000.00 Instalatiamarfa
de incarcare
Chemical substance 5 48 € 200.00

TOTAL COSTURI INCARCARE MARFA / VOIAJ

Descarcare marfuri - Port Constanta

Numar Numar Pret /
Cantitate Necesar
Descriere marfa INPO ore INPO /
[tone] INPO utilizate necesare ora [$]
Instalatia de
Chemical substance 100,000.00 3 72 € 200.00
descarcare marfa
TOTAL COSTURI DESCARCARE MARFA / VOIAJ
PORTATE DE NAVLOSITOR

are - descarcare

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

€ 48,000.00 2 € 96,000.00

AJ € 96,000.00
$101,760.00

nstanta
TOTAL Pret Numar zile TOTAL
operatiuni costuri
/ INPO /
Incarcare [$] incarcare incarcare
/ voiaj / voiaj [$]
€ 43,200.00 3 € 129,600.00

AJ € 129,600.00
$137,376.00
 VENITURILE - NAVLUL

INCARCATURA / VOIAJ
Voiaj Incarcatura [t] Rata navlu Navlu €
I 100,000.00 € 45 € 4,500,000
II 100,000.00 € 45 € 4,500,000
TOTAL 200,000.00 - € 9,000,000.00
RILE - NAVLUL

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