SHIPPING FERRY EAST INDIAN COAST. 330 knt. Fare 1c/km; 60p/km SHIP 100 T, 330 knt INDIAN COASTAL 100 T 15 m L 5mW 2 m Dft 150GRT 100dwt INV 5+1 Mn$ . Repayment 12 mn$ in 2 yrs 330 knt 600 kmph 1200 hp 10 Lit. Vol 40 L/hr 10 No SHIP 100 T at 0.5 mn$ + SHED 1 Mn$ 2 deck 15.5.2=150 Sqm/200p 0.5 Mn$ 15 kmpl Income /yr NO TON SEAT SPEED FAREC/KM REV.$ EXP.$ TAX.$ NET.$ ROI % 10 100 200 600 1 86.40mn 43.20mn 5.40mn 37.80mn 630 % 10 no 5 mn$ RP 12 mn$ 36 Cr 226.80 Cr/yr Net 25 mn$ /yr Cumulative Investment, Retun in 10 yrs YEARS 3 4 5 6 7 8 9 10 INV MN$ 25 25 180 180 1,300 1,300 1,300 3,200 Mn$ FERRY 2000P 5 5 36 36 260 260 260 640 Mn$ REV 430 430 3,096 3,096 22,360 22,360 22,360 55,040 Mn$/yr NET 215 215 1,548 1,548 11,180 11,180 11,180 27,520 Mn$/yr TAX 1/8 27 27 194 194 1,398 1,398 1,398 3,440 Mn$/yr NET 188 188 1,355 1,355 9,783 9,783 9,783 24,080 Mn$/yr Spare 8 8 55 55 83 8 Mn$ 2,241 no 33,863 Re -INV 16 71 126 209 217 Mn$
EAST INDIAN COASTAL FERRY:UP/DOWN 4 Trips/day .330 knt=600 kmph 1200+1550= 2750 km,<//> 3000 km/5 hrs<//> 6 hrs. 2750*4*10*200P/100= 220,000 $/day ; Rs 1.32 Cr/day Diesel Fuel =40*20*10*100= Rs 8,00,000/day = 4 mn$/yr INCOME:= 66 Mn$/Yr ; Rs 396 Cr/yr 300 days Net Profit: = 33 mn$/yr; Rs 198 Cr/yr. Tax 1/8= 4 mn$; 24 Cr/yr Net = 29 mn$/yr ; 174 Cr/yr ; ROI= 29/6= 483 % MOVE= 4*200*10= 8000 PASS/DAY. Fare 1c/km; 60p/km
SNo 1 2 3 4 5 6
FROM Chennai Chennai Chennai Chennai Chennai Chennai
7
Chennai
8 9 10
Colombo Chennai Chennai Chennai
TO Vizack Cuttack Kolkata Pondy Nagaipattinum Rameswaram Thalai Mannar Colombo Tuticorin Tuticorin Cape Camarin Kolachal
DIST.KM 200 800 1200 120 600 800
FARE $ 2 8 12 1.2 6 8
FARE.Rs 120 480 720 72 360 480
1100
11
660
300 1400 1500 1550
3 14 15 15.5
180 840 900 930
Net travel= 1200+1550= 2750 km/trip