APPENDIX-E
TABLE E-1
Tank Wagon Delivery based on 300 days per year operation
Tandem Axle Tank Wagon - 20,000 Litres Capacity
Delivery Cost Per Annum and per Day
Direct Operating Expenses
Driver salary and benefits
Interest- Vehicle financing
Depreciation- Vehicle*
Fuel consumed
Repairs and maintenance
Insurance
Licence
Miscellaneous
$/Year
$44,200
19,500
34,000
12,000
12,000
5,000
1,000
300
Annual Operating Cost
$128,000
Equivalent Cost per Hour - 8 hour working day
Estimated Estimated
Assumed Cost per Cost Per Cost Per
Operating Average day when day when
Days Per Operating Idle with Idle without
Driver
Driver
Day
Year
Days
$/Day
$/Day
$/Day
300
$147
$147
$0
300
$65
$65
$65
300
$113
$113
$113
300
$40
$0
$0
300
$40
$8
$2
300
$17
$16
$16
300
$3
$3
$3
300
$1
$1
$1
300
$/Hour
$427
$354
$200
$53.33
$44.21
$25.00
*Based on a
nk Wagon - 11,500 Litres Capacity
Cost Per Annum and per Day
Assumed
Direct Operating Expenses
Driver salary and benefits
Interest- Vehicle financing
Depreciation- Vehicle**
Fuel consumed
Repairs and maintenance
Insurance
Licence
Miscellaneous
Annual Operating Cost
$/Annum
$44,200
16,000
28,000
11,500
12,000
5,000
1,000
300
Days
300
300
300
300
300
300
300
300
$118,000
300
Equivalent Cost per Hour - 8 hour working day
$/Hour
Cost per Estimated Estimated
$/Day
$147
$53
$93
$38
$40
$17
$3
$1
$/Day
$147
$53
$93
$0
$5
$17
$3
$1
$/Day
$393
$320
$168
$49.17
$40.00
$21.00
$0
$53
$93
$0
$1
$17
$3
$1
**Based on a single-axle at a cost of $160,000 less an estimated residual value of $20,000 after 5
years with straight line depreciation..
APPENDIX-E
TABLE E-2
Volume
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Cost
Idle Time Vehicle Cost with Driver
Tandem
Single Axle
20,000
11,500
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Tandem
Single Axle
16,000
9,000
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 3a - St. Brendan's Island - Population 251 (2001 Census)
Delivery From Bulk Plant at Gander
(Reduced Load Tandem)
Community
Outlet Locations
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Gander Bulk Plant @ 500 litre/min
Discharge time on St. Brendan's
Total Travel Time (Minutes)
Allowance for delays
Total time for return trip (hours)
Costs:
Ferry Crossing Cost Return
Average Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average TW Delivery Cost for St. Brendan's Island
Delivery to
Nearest
Community
to Ferry
Burnside
On Island
Reseller
102
Tandem
16,000
70
Deliveries
on
Return Ferry St. Brendan's
Crossing Cost
Island
St. Brendan's
All
On Island
On Island
Reseller
Reseller
N/A
20
Tandem
Tandem
16,000
16,000
N/A
30
Total Trip
Cost
St. Brendan's
All
Reseller
Tandem
16,000
30
32
N/A
175
30
3.95
N/A
N/A
160
30
3.17
N/A
90
60
30
3.00
32
90
395
90
10.11
$53.33
$210.53
1.32
$97.50
$44.21
$237.50
1.48
$53.33
$159.99
1.00
$97.50
$50.47
$608.01
3.80
3.80
CPL
APPENDIX-E
TABLE E-3
Volume
Tank Wagon Delivery - Automotive Fuels
Full time vehicle Operating Cost
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hour
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem
20,000
$128,000
300
$427
8.0
$53.33
$25.00
$44.21
Single Axle
Tandem
11,500
16,000
$118,000 $128,000
300
300
$393
$427
8.0
8.0
$49.17
$53.33
$21.00
$40.00
$25.00
$44.21
Single Axle
9,000
$118,000
300
$393
8.0
$49.17
$21.00
$40.00
Zone 3b -Fogo Island - Population 2256 (2001 Census)
From Bulk Plants on Fogo Island
(Full Load single Axle)
To: Outlet
Location
Supplier / Brand
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Bulk Plant @ 400 litre/min
Discharge time @ 500 litres/Min
Round trip Driving time (Minutes)
Allowance for delays
Total time for return trip (hours)
Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average TW Delivery Cost for Zone
Fogo
Island
Fogo
Island
Fogo
Island
Fogo
Island
Fogo
Island
Hancock's Auto
Vanessa's
Chester Fried Newman's Gas P & J Auto
Supplies/
Takeout and
Super Stop
and Diesel
Repairs
Emberley's Ultramar Convenience
Island Central Island Central Fogo Town
Joe Batts Arm
Seldom
Ultramar
Ultramar Imperial Oil
Ultramar
North Atlantic
10
10
2
2
17
Fogo
Island
Fogo
Island
Linda's
Hurley's
Convenience Ultramar
Stag Harbour
Tilting
Ultramar
Ultramar
26
10
Single
Axle
Single
Axle
Single
Axle
Single
Axle
Single
Axle
Single
Axle
Single
Axle
11,000
30
11,000
30
11,000
30
11,000
30
11,000
30
11,000
30
11,000
30
28
22
40
30
1.99
28
22
40
30
1.99
28
22
8
30
1.46
28
22
8
30
1.46
28
22
68
30
2.46
28
22
104
30
3.06
28
22
40
30
1.99
$49.17
$97.92
0.89
$49.17
$97.92
0.89
$49.17
$71.70
0.65
$49.17
$71.70
0.65
$49.17
$120.87
1.10
$49.17
$150.37
1.37
$49.17
$97.92
0.89
0.92
CPL
APPENDIX-E
TABLE E-4
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem
Single Axle
20,000
11,500
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Volume Limitations
on Ferries
Tandem Single Axle
16,000
9,000
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 3c - Change Islands - Population 360 (2001 Census)
From Bulk Plant on Fogo Island
(Reduced Load Single Axle)
To: Outlet
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Bulk Plant @ 400 litre/min
Discharge time
Total Travel Time (Minutes)
Allowance for delays
Total time for return trip (hours)
Ferry Crossing Cost Return
Average Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average TW Delivery Cost for Change Islands
To Ferry
and Return
Return Ferry
Crossing Cost
D&E Vardy
Change Islands Change Islands
Ultramar Agent
Agent
26
N/A
Single Axle
Single Axle
9,000
9,000
30
N/A
Deliveries
on
Change
Islands
Total Trip
GEEP Unit
and Drums
Change Islands
Agent
12
Single Axle
9,000
30
Change Islands
Agent
38
Single Axle
9,000
30
23
N/A
104
20
2.44
N/A
N/A
80
30
1.83
N/A
90
60
30
3.00
23
90
244
80
7.28
$49.17
$120.06
1.33
$105.50
$40.00
$178.83
1.99
$49.17
$147.51
1.64
$105.50
$46.86
$446.40
4.96
4.96
CPL
APPENDIX-E
TABLE E-5
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Tandem
20,000
$128,000
300
$427
8.0
$53.33
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
$25.00
$44.21
Volume Limitations
on Ferries
Single Axle Tandem Single Axle
11,500
16,000
9,000
$118,000 $128,000 $118,000
300
300
300
$393
$427
$393
8.0
8.0
8.0
$49.17
$53.33
$49.17
$21.00
$40.00
$25.00
$44.21
$21.00
$40.00
Zone 4 - Connaigre Peninsula Using Tandem TW
From Bulk Plant at Pool's Cove Crossroads: Pool's Cove Pool's Cove Pool's Cove Pool's Cove Pool's Cove Pool's Cove Pool's Cove
Crossroads Crossroads Crossroads Crossroads Crossroads Crossroads Crossroads
To:Outlet
A & D Service
Station Ltd.
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Milltown, Bay
SAMIAJIJ
English
D'Espoir
MIAWPUKEK Harbour West Mose Ambrose
Ultramar
Ultramar
Ultramar
Ultramar
56
60
23
26
Tandem
Tandem
Tandem
Tandem
20,000
20,000
20,000
20,000
65
65
65
65
Load Time at Bulk Plant @ 500 litre/min
Discharge time @ 500 litres/Min
Round trip Drivning time (Minutes)
Allowance for delays
Total time for return trip (hours)
Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average Delivery cost for Zone CPL
Jeddore's
Store
Evan's
Ultramar
Yarns Store
Ultramar
C. Crewe
Max Loveless'
Ltd.
Service Station General Store General Store
St. Jacques
Ultramar
24
Tandem
20,000
65
Sandyville
Ultramar
32
Tandem
20,000
65
Seal Cove,
Fortune Bay
Ultramar
55
Tandem
20,000
65
40
40
103
30
3.56
40
40
111
30
3.68
40
40
42
30
2.54
40
40
48
30
2.63
40
40
44
30
2.57
40
40
59
30
2.82
40
40
102
30
3.53
$53.33
$189.66
0.95
$53.33
$196.23
0.98
$53.33
$135.51
0.68
$53.33
$140.44
0.70
$53.33
$137.15
0.69
$53.33
$150.28
0.75
$53.33
$188.02
0.94
0.81
APPENDIX-E
TABLE E-6
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem Single Axle
20,000
11,500
$128,000 $118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Volume Limitations
on Ferries
Tandem Single Axle
16,000
9,000
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 5 - Springdale - Baie Verte - Jackson's Arm - Triton Area - Population 17,000
Deliveries from Springdale Bulk Plant via Tank Wagon needed to about 40% ot the outlets in the area.
These outlets would be the smaller ones in the more remote communities
Baie Verte
Peninsula
6,888
Springdale
Area
4,543
South Brook
578
TritonRoberts
Arm Area
3,294
8
100
4
20
1
23
5
62
Tandem
20,000
65
Tandem
20,000
65
Tandem
20,000
65
Tandem
20,000
65
40
40
258
30
6.14
40
40
185
30
4.91
40
40
37
30
2.45
40
40
42
30
2.54
40
40
114
30
3.74
Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
$53.33
$327.50
1.64
$53.33
$261.86
1.31
$53.33
$130.59
0.65
$53.33
$135.51
0.68
$53.33
$199.51
1.00
Average Delivery cost for Zone
1.05
From Bulk Plant at Springdate to area:
Population
Number of outlets with less than 500,000 litres per year
Average distance from Springdale Bulk Plant (one way)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Bulk Plant @ 500 litre/min
Discharge time @ 500 litres/Min
Round trip Drivning time (Minutes)
Allowance for delays
Total time for return trip (hours)
HampdenJackson's
Arm
1,098
2
140
Tandem
20,000
65
CPL
APPENDIX-E
TABLE E-7
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem
Single Axle
20,000
11,500
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Volume Limitations
on Ferries
Tandem Single Axle
16,000
9,000
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 5a - Long Island - Population 308
Deliveries to Long Island from Springdale Bulk Plant via Tank Wagon
From Springdale Bulk Plant
(Reduced Load Single Axle)
To: Outlet
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Terminal (400 litres/min)
Discharge time @ 205 litres/4 Mins
Total Travel Time Return (Minutes)
Allowance for delays
Total time for return trip (hours)
Ferry Crossing Cost Return
Average Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average TW Delivery Cost for Long Island
To Ferry
at Pilley's
Island
and Return
Return Ferry
Crossing Cost
Dockside
Any
56
Single Axle
9,000
60
Ferry
Any
N/A
Single Axle
9,000
N/A
23
N/A
112
30
2.74
N/A
N/A
10
30
0.67
$49.17
$134.80
1.50
$48.00
$40.00
$74.67
0.83
4.69
CPL
Deliveries
on
Long
Island
Long Island
Co-op
Long Island
Closed!
Single Axle
9,000
30
N/A
Deliveries
on
Long
Island
Total Trip
Times and
Cost
Drums
Long Island
Any
Any
6
62
Single Axle Single Axle
9,000
9,000
30
30
0.00
N/A
176
24
60
4.33
23
176
146
120
7.74
$49.17
$0.00
0.00
$49.17
$212.74
2.36
$48.00
$48.38
$422.20
4.69
0
APPENDIX-E
TABLE E-8
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Tandem
Single Axle
20,000
11,500
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
$25.00
$44.21
$21.00
$40.00
Volume Limitations
on Ferries
Tandem Single Axle
16,000
9,000
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 5b - Little Bay Islands - Population 176
Deliveries from Springdale Bulk Plant via Tank Wagon
From Springdale Bulk Plant
(Reduced Load Single Axle)
To: Outlet
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Terminal (400 litres/min)
Discharge time @ 205 litres/4 Mins
Total Travel Time Return (Minutes)
Allowance for delays
Total time for return trip (hours)
Ferry Crossing Cost Return
Average Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average TW Delivery Cost for Little Bay Islands
Dockside
Any
20
Single Axle
9,000
40
Ferry
Any
N/A
Single Axle
9,000
N/A
Deliveries
on
Long
Island
Drums
Long Island
Any
3
Single Axle
9,000
30
23
N/A
60
20
1.71
N/A
N/A
90
30
2.00
N/A
176
12
60
4.13
23
176
162
110
7.84
$49.17
$83.99
0.93
$86.50
$40.00
$166.50
1.85
$49.17
$202.90
2.25
$86.50
$46.83
$453.40
5.04
To Ferry
at Shoal Arm Return Ferry
and Return Crossing Cost
5.04
CPL
Total Trip
Times and
Cost
Any
23
Single Axle
9,000
30
APPENDIX-E
TABLE E- 9
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Tandem Single Axle
20,000
11,500
$128,000 $118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
$25.00
$44.21
$21.00
$40.00
Zone 10 - Labrador Straits
From Marine Depot
at L'Anse au Loup To:
West St.
Modeste/
Capstan Island
Sample
Outlet
Normore
15
Single
11,500
65
Pinware
Sample
Outlet
Normore
20
Single
11,500
65
Red Bay
Sample
Outlet
Normore
48
Single
11,500
65
L'Anse au Clair
Sample
Outlet
Normore
26
Single
11,500
65
Forteau, LA
Sample
Outlet
Normore
15
Single
11,500
65
L'Anse au
Loup
Sample
Outlet
Normore
4
Single
11,500
65
Load Time at Depot @ 500 litre/min
Discharge time @ 300 litres/Min
Round trip Driving time (Minutes)
Allowance for delays
Total time for return trip (hours)
Operating cost $/hr
Total load - delivered cost
Delivered cost in cents per litre
23
38
48
30
2.32
$49.17
$114.18
0.99
23
38
28
30
1.98
$49.17
$97.53
0.85
23
38
7
30
1.65
$49.17
$80.89
0.70
23
38
28
30
1.98
$49.17
$97.53
0.85
23
38
37
30
2.14
$49.17
$105.10
0.91
23
38
89
30
3.00
$49.17
$147.46
1.28
Estimated Total Litres per year
300,000
600,000
800,000
290,000
175,000
330,000
241
12.1%
0.120
477
24.0%
0.203
635
31.9%
0.225
231
11.6%
0.099
140
7.0%
0.064
264
13.3%
0.170
To: Outlet
Assumed Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Population (2001 Census)
% of Population
Rate component weighted by population
Average TW Delivery Cost for Zone*
0.88
CPL
*(Assuming operation 8 hours per day 300 days per year)
Labrador Straits-Zone 10 - Adjustment for Vehicle Idle Time for Gasoline Only
Population (2001)
1,988
Estimated Total Litres per Year Consumption
2,495,000
Estimated Litres delivered per working day
8,317
Truck Loads required delivered per working day
0.72
Average Time required to deliver one load (Hrs)
2.18
Average Time required to deliver required loads (Hrs)
1.58
Estimated equivalent Idle Vehicle Hours per working day
Estimated equivalent Idle Vehicle Days per year
Cost of Idle Time for dedicated vehicle ($/Hr)
Cost of Idle Time for dedicated vehicle ($/Day)
Total cost of Idle Time per year
Cost of Idle time for dedicated vehicle per litre (CPL)
6.42
241
$21.00
$134.91
$32,503
1.30
Total Average T/W Delivery Cost of Gasoline to Retail Outlets in Zone 10**
** Assuming one Dedicated Single Axle Vehicle for all Retail Gasoline Deliveries
but not considering any commercial gasoline deliveries by tank wagon
2.18
CPL
APPENDIX-E
TABLE E-10
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem
Single Axle
20,000
11,500
$128,000
$118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 11 - Labrador South (Lodge Bay to Cartwright) from Local Depots
Lodge Bay
Mary's Harbour
St. Lewis
Sample
Outlet
Woodward
or Normore
47
Single
11,500
65
Port Hope
Simpson
Sample
Outlet
Woodward
or Normore
5
Single
11,500
65
Charlottetown/
Pinsent Arm
Sample
Outlet
Woodward
or Normore
45
Single
11,500
65
Cartwright/
Paradise River
Sample
Outlet
Woodward
or Normore
186
Single
11,500
65
Load Time at Bulk Plant @ 500 litre/min
Discharge time @ 300 litres/Min
Round trip Driving time (Minutes)
Allowance for delays
Total time for return trip (hours) - Full Load
Litres per hour
Total hours per year required
23
38
86
30
2.96
3,888
231.51
23
38
9
30
1.68
6,861
80.16
23
38
83
30
2.91
3,956
104.90
23
38
343
30
7.25
1,587
441.02
Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
$49.17
$145.45
1.26
$49.17
$82.41
0.72
$49.17
$142.93
1.24
$49.17
$356.25
3.10
Estimated Total Litres per year
Population (2001)
% of Population
Rate component weighted by population
900,000
829
34.9%
0.441
550,000
509
21.4%
0.154
415,000
386
16.3%
0.202
700,000
651
27.4%
0.849
From Marine Depot at Port Hope Simpson To:
To: Outlet
Assumed Supplier
Average Distance one way (kms)
Tank Wagon Single Axle Assumed)
Capacity (litres)
Avg Speed of TW (kms/hr)
Average TW Delivery Cost for Zone*
1.65
CPL
*(Assuming operation 8 hours per day 300 days per year)
Labrador South -Zone 11 - Adjustment for Vehicle Idle Time for Gasoline Only
Population (2001)
Estimated Total Litres per Year Consumption
Estimated Litres delivered per working day
Truck Loads required delivered per working day
Average Time required to deliver one load (Hrs)
Average Time required to deliver required loads (Hrs)
Estimated equivalent Idle Vehicle Hours per working day
Estimated equivalent Idle Vehicle Days per year
Cost of Idle Time for dedicated vehicle ($/Hr)
Cost of Idle Time for dedicated vehicle ($/Day)
Total cost of Idle Time per year
Cost of Idle time for dedicated vehicle per litre (CPL)
Total Average T/W Delivery Cost of Gasoline to Retail Outlets in Zone 11**
** Assuming one Dedicated Single Axle Vehicle for all Retail Gasoline Deliveries
but not considering any commercial gasoline deliveries by tank wagon
2,375
2,565,000
8,550
0.74
3.70
2.75
5.25
197
$21.00
$110.29
$21,719
0.85
2.49
CPL
APPENDIX-E
TABLE E- 11
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem
20,000
$128,000
300
$427
8.0
$53.33
Single Axle
11,500
$118,000
300
$393
8.0
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 12 - Central Labrador - Goose Bay / Happy Valley Area
Goose
Bay
Sample
Outlet
Happy Valley
Goose Bay
Area
Ultramar/
Woodward
10
Single Axle
11,500
65
Goose
Bay
Sample
Outlet
North West
River /
Sheshatshui
Ultramar/
Woodward
41
Single Axle
11,500
65
23
38
18
30
1.83
23
38
76
30
2.78
Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
$49.17
$89.97
0.78
$49.17
$136.87
1.19
Population (2001-Census)
% of Population
Rate component weighted by population
8,055
83.5%
0.65
1,590
16.5%
0.20
From Marine Terminal - Goose Bay
To: Outlet
Location
Supplier
Distance one way (Average) kms
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Bulk Plant @ 500 litre/min
Discharge time @ 300 litres/Min
Round trip Driving time (Minutes)
Allowance for delays
Total time for return trip (hours)
Average Delivery Cost - Goose Bay/ Happy Valley
*(Assuming operation 8 hours per day 300 days per year)
0.85
Goose
Bay
Sample
Outlet
All
Areas
Ultramar/
Woodward
Single Axle
11,500
65
9,645
100.0%
0.85
CPL
Zone 12 - Central Labrador Area - Adjusted for Dedicated T/W for Gasoline Deliveries
Population (2001) Estimated
9,645
Estimated Total Litres per Year Consumption
9,162,750
Estimated Litres delivered per working day
30,543
Truck Loads required delivered per working day
2.66
Average Time required to deliver one load (Hrs)
1.57
Average Time required to deliver required loads per working day (Hrs)
4.17
Estimated equivalent Idle Vehicle Hours per working day
Estimated equivalent Idle Vehicle Days per year
Cost of Idle Time for dedicated vehicle ($/Hr)
Cost of Idle Time for dedicated vehicle ($/Day)
Total cost of Idle Time per year
Estimated Total Litres per Year Consumption
Cost of Idle time for dedicated vehicle per litre (CPL)
Total Average T/W Delivery Cost of Gasoline to Retail Outlets in Zone 12**
** Assuming one Dedicated Single Axle Vehicle for all Retail Gasoline Deliveries
but not considering any commercial gasoline deliveries by tank wagon
3.83
144
$21.00
$80.44
$11,553
9,162,750
0.13
0.98
APPENDIX-E
TABLE E- 12
Tank Wagon Delivery - Automotive Fuels
Full time vehicle operating cost calculation
Volume delivered per load
Annual Operating cost of Vehicle
Assumed operating days per year
Vehicle Operating Cost per day
Standard Operating Hours per day
Vehicle cost per hr
Idle Time Vehicle Operating Cost
Idle Time Vehicle Operating Cost with Driver
Tandem Single Axle
18,000
11,500
$128,000 $118,000
300
300
$427
$393
8.0
8.0
$53.33
$49.17
$25.00
$44.21
$21.00
$40.00
Zone 13 - West Labrador - Labrador City - Wabush - Churchill Falls
From Bulk Plant
To:Outlet
Location
Supplier
Distance one way (Average) kms
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Load Time at Bulk Plant @ 500 litre/min
Discharge time @ 400 litres/Min
Round trip Drivning time (Minutes)
Allowance for delays
Total time for return trip (hours)
Operating cost $/hr
Total load delivered cost
Delivered cost in cents per litre
Average Delivery cost Labrador City / Wabush
Rail Car
Bulk Plant
Labrador
City
Rail Car
Bulk Plant
Labrador
City
Rail Car
Bulk Plant
Labrador
City
Rail Car
Rail Car
Rail Car
Rail Car
Bulk Plant Bulk Plant Bulk Plant Bulk Plant
Labrador Labrador Labrador Labrador
City
City
City
City
Esso Service
Carol
Whitten's Fuel
R&H
Wabush Gas George
Station
Automobile Ltd. Oil Service
Ultramar Grenfell Esso
Bar Ltd.
Strickland
Labrador
Labrador
Labrador
Labrador
Churchill
City
City
City
City
Falls
Wabush
Wabush
Imperial Oil Shell Canada Shell Canada Ultramar
Imperial Oil
Ultramar
Ultramar
5
5
5
5
10
10
243
Single Axle
Single Axle
Single Axle Single Axle Single Axle Single Axle Tandem
18,000
18,000
18,000
18,000
18,000
18,000
18,000
50
50
50
50
50
50
65
36
45
12
30
2.05
36
45
12
30
2.05
36
45
12
30
2.05
36
45
12
30
2.05
36
45
24
30
2.25
36
45
24
30
2.25
36
36
449
30
9.18
$53.33
$109.33
0.61
$53.33
$109.33
0.61
$53.33
$109.33
0.61
$53.33
$109.33
0.61
$53.33
$119.99
0.67
$53.33
$119.99
0.67
$53.33
$489.41
2.72
0.63
CPL
Average Delivery cost to Churchill Falls -CPL
2.72
APPENDIX E
Table E-13
Drum deliveries of GASOLINE & DIESEL to Coastal Communities of McCallum, Gaultois, Rencontre East
Pricing Zone 4a - Gaultois / McCallum / Rencontre East
Census Population -1991
Census Population -1996
Census Population -2001
Estimated Gasoline demand per Population (Litres per year)
Total Demand per year gasoline (litres) per 2001 Census
Total Demand per year of drums (205 Litres per Drum)
Gaultois
Rencontre East
Totals
516
423
321
McCallum
147
138
128
212
215
202
875
776
651
500
160,500
783
500
64,000
312
500
101,000
493
500
325,500
1,588
Destination Communities CPL
Tank-Wagon delivery for drum filling at dockside
from bulk plant at Pool's Cove Crossroads:
For drums for shipment to:
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Litres Delivered
Mins to Load
Mins driving (Return Trip)
# Drums per shipment (Once per month)
Litres per Drum
Total Drum Filling Time at 5 minutes per drum
Allowance for Delays (Mins)
Total Time return Trip Minutes
Total Trip Hrs
Operating cost $/hr
Total load delivered cost
3.94
Pool's Cove Pool's Cove
Crossroads Crossroads
Gaultois
Hermitage
Dockside
Agent
41
Tandem
20,000
65
13,375
27
76
65
205
326
30
459
7.6
$53.33
$407.67
McCallum
Hermitage
Dockside
Agent
41
Single
11,500
65
5,333
11
76
26
205
130
30
236
3.9
$49.17
$193.20
Gaultois
783
12
65
23
173
McCallum
312
12
27
23
173
Rencontre
East
493
12
42
23
173
Totals /
Averages
1,588
12
133
23
173
$50.00
$50.00
$0.77
$50.00
$0.77
$1.53
0.75
$50.00
$50.00
$1.85
$24.84
$0.92
$2.77
1.35
$50.00
$50.00
$1.19
$38.64
$0.92
$2.11
1.03
$150.00
$150.00
$1.13
$113.48
$0.85
$1.98
0.97
Delivered cost to fill drums at dockside- CPL (Weighted Average)
Shipping Drums via Freight Ferry
Total Number of Drums required for year.
Number of months during Period
Average Number of Drums shipped per month in Period
Weight of Empty Drum (Kgs)
Weight of Drum full of Gasoline (Kgs)
Coastal Freight For Drum Shipments:
Coastal Freight Shipping Full Drums Cost (Maximum per shipment)
Coastal Freight Shipping all Full Drums for period
Cost of Shippment per Drum during period
Coastal Freight Shipping Empty Drums back to Burgeo for period
Cost of Shipping each Drum Empty (Return to Supply Point each month)
Total Return Coastal Freight Shipping Cost per Drum
Total Return Coastal Freight Shipping Cost (Cents per Litre)
(Wholesale Point of Sale)
Pool's Cove
Crossroads
Rencontre East
Pool's Cove
Dockside
Totals
Agent
8
Single
11,500
65
8,417
27,125
17
15
41
132.3171
205
205
30
250
4.2
$49.17
$204.91
$805.78
2.97
3.94
APPENDIX E
Table E-14
Drum deliveries of GASOLINE from Burgeo to Coastal Communities of La Poile, Grand Bruit, and Grey River & Francois
Note: For drum deliveries of Diesel see Table H-23 Appendix H for Furnace Oil.
Pricing Zone 7b - Lapoile /Grand Bruit / Grey River /Francois
Census Population -1991
Census Population -1996
Census Population -2001
Estimated Gasoline demand per Population (Litres per year)
Total Demand per year gasoline (litres)
Litres per drum
Total Demand per year of drums (205 Litres per Drum)
Average demand - Drums per month
Destination Community Dockside CPL
La Poile Grand Bruit Grey River Francois
168
64
181
187
148
57
188
175
131
50
174
162
Totals
600
568
517
500
65,500
205
320
27
500
25,000
205
122
10
500
87,000
205
424
35
500
81,000
205
395
33
500
258,500
205
1,261
105
10.35
27
5,535
12
35
6
80
2.3
3
50
293
5
$45.00
$219.86
$8.14
10
2,050
10
35
6
69
1.0
1
50
119
2
$45.00
$88.93
$8.89
35
7,250
12
35
6
80
2.9
3
50
384
6
$45.00
$287.98
$8.14
33
6,765
12
35
6
80
2.8
3
50
358
6
$45.00
$268.71
$8.14
105
21,600
12
35
6
80
8.8
9
50
1144
19
$45.00
$857.98
$8.14
3.98
5.00
8.98
$50.00
$50.00
$1.85
$24.84
$0.92
$2.77
$74.84
$50.00
$50.00
$5.00
$9.20
$0.92
$5.92
$59.20
$50.00
$50.00
$1.41
$32.54
$0.92
$2.33
$82.54
$50.00
$50.00
$1.52
$30.36
$0.92
$2.44
$80.36
$200.00
$200.00
$1.90
$96.94
$0.92
$2.82
$296.94
1.37
Filling Drums at Burgeo Service Station via Cargo Truck
Drums filled per shipment month
Litres Delivered per shipment month
Drums per truckload to Service Station
Loading rate of service station pump and nozzle (Litres/Min)
Mins to Load each 205 litre drum from Service Station Nozzle
Mins to Load each Truck load of 12 drums +10 min delay allowance
Number of truck loads for average monthly shipment
Number of truck trips for average monthly shipment
Mins per trip to load empties, travel to Station and unload full drums dockside
Total cargo truck time per Shipment - Minutes
Total cargo truck time per Shipment - Hours
Rate $/hr truck and 2 men
Cost of each shipment of drums filled at dockside
Cost per drum
Delivered cost to fill drums at dockside- CPL (Weighted Average)
Add self serve price differential at Burgeo Service Station CPL (Retail Margin)
Total Cost of Handling and Filling Drums at Loading Port
Drums Shipped from Burgeo via Coastal Boat to Destination Dockside
(Dangerous Goods Shipment 3rd Tuesday of month)
Coastal Freight Shipping Full Drums Cost (Maximum per shipment)
Coastal Freight Shipping all Full Drums for period
Cost of Shipment per Drum during period
Coastal Freight Shipping Empty Drums back to Burgeo for period
Cost of Shipping each Drum Empty (Return to Supply Point each month)
Total Return Coastal Freight Shipping Cost per Drum
Total Return Coastal Freight Shipping Cost per Shipment
Total Return Coastal Freight Shipping Cost - Weighted Average - CPL
(Wholesale Point of Sale)
10.35
Notes:
1. Since there is no T/W delivery for gasoline in Burgeo, the above scenario
assumes that wholesaler would purchase gasoline at retail service station
outlet in Burgeo and fill his own drums at self serve prices established for
Burgeo. (Actual price paid may be lower depending on negotiated transaction
with retail outlet owner/ operator). For the purpose of this Study the delivered
wholesale 'on-dock' price for drums to the destination communities would
Retailer Margin - Proposed and existing margin from dockside at destination communities:
10.00
CPL
$20.50 per Drum
APPENDIX E
Table E-15 - Gasoline
Gasoline - Drum deliveries to Coastal Communities of Norman Bay and Williams Harbour (If Service Applicable)
Pricing Zone 11c - Williams Harbour & Norman Bay
Census Population -1991
Census Population -1996
Census Population -2001
Williams Harbour
77
71
60
Norman Bay
58
52
50
Totals
135
123
110
500
30,000
146
23
173
500
25,000
122
23
173
500
55,000
268
23
173
Estimated Gasoline demand per Population (Litres per year)
Total Demand per year gasoline (litres)
Total Demand per year of drums (205 Litres per Drum)
Weight of each drum Empty (Kg)
Weight of each drum Filled with Gasoline (Kg)
Zone 11c - Average cost drum delivery to destination communities - CPL
Pricing Zone 11c - Williams Harbour & Norman Bay
Total Number of Drums required for year.
Number of shipping season months during Period
Average Number of Drums shipped per month during shipping season
Tank-Wagon delivery for drum filling at dockside
from Bulk Plant / Marine Depot
For drums for shipment to:
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Litres Delivered
Mins to Load
Mins driving (Return Trip)
# Drums per shipment
Litres per Drum
Total Drum Filling Time at 5 minutes per drum
Allowance for Delays (Mins)
Total Time return Trip Minutes
Total Trip Hrs
Operating cost $/hr
Total load delivered cost
Filling Cost per Drum
Delivered cost to fill drums at dockside- CPL (Weighted Average)
13.86
Williams
Harbour
146
5
29
Norman
Bay
122
5
24
Port Hope
Simpson or
Charlottetown
Williams
Harbour
Dockside
Agent
43
Single
11,500
50
6,000
17
103
29
205
146
20
270
4.5
$49.17
$220.89
$7.55
3.68
Charlottetown
or Port Hope
Simpson
Norman
Bay
Dockside
Agent
43
Single
11,500
50
5,000
14
103
24
205
122
20
245
4.1
$49.17
$200.89
$8.24
4.02
Totals /
Averages
268
5
54
Totals /
Averages
Both
Dockside
Agent
43
Single
11,500
50
11,000
31
103
54
205
268
40
411
6.9
$49.17
$337.03
$6.28
3.06
Shipping Drums and Returning Empties (See attached Table E-15 Supplement-Gasoline for detailed calculation)
Coastal Freight Shipping Full Drums Cost per Drum
$18.10
$18.10
$18.10
Coastal Freight Shipping Full Drums Cost per Litre
8.83
8.83
8.83
Total Return Coastal Freight Shipping Cost per Drum
$4.04
$4.04
$4.04
Total Return Coastal Freight Shipping Cost (Cents per Litre)
1.97
1.97
1.97
Total Return Coastal Freight Shipping Cost per Drum
$22.14
$22.14
$22.14
Total Return Coastal Freight Shipping Cost (Cents per Litre)
10.80
10.80
10.80
Total Landed Cost of Drums at Destination Community (Wholesale Point of Sale)
13.86
APPENDIX E
Table E-15 Supplement-Gasoline
Zone 11c - Drum deliveries of Gasoline - Calculations Freight Ferry to Williams Harbour and Norman Bay
Ferry Freight Rates to Williams Harbour and Norman Bay
Shipping Costs - Full Drums Gasoline:
Weight of empty 45 imperial gallon oil drum is 23 Kgs or
Weight of 205 litres of gasoline at 7.31 lbs / gallon =
Total weight full drum gasoline
Cubic Weight of 1 drum gasoline per Ferry Rates Schedule
Volume of 45 gallon drum at 6.228 gallons per cu. Ft.=
Cubic Weight of 1 Drum per Ferry Rate Calculations @ 10lbs/cu ft=
Assume 4 drums are strapped to one 4' by 4' pallet
Weight of pallet approx =
Cubic weight of one drum shipment + 1/4 pallet=
Weight of full drum gasoline on pallet (Including 25% of pallet wt)
Units
Williams Norman Totals /
Harbour
Bay
Averages
lbs
lbs
lbs
50.7
329.6
380.3
50.7
329.6
380.3
50.7
329.6
380.3
Cu. Ft.
lbs
7.23
72.3
7.23
72.3
7.23
72.3
lbs
lbs
lbs
22
77.8
385.8
22
77.8
385.8
22
77.8
385.8
28
24
10803
9260
108
93
$4.36
$4.36
$4.36
$4.36
$471.03 $403.74
$17.83 $15.28
$17.83 $15.28
$506.68 $434.30
$18.10 $18.10
8.83
8.83
52
20063
201
$4.36
$4.36
$874.76
$33.10
$33.10
$940.97
$18.10
8.83
50.7
72.3
28
77.8
2177
$4.87
$106.03
$3.59
$3.59
$113.21
50.7
72.3
24
77.8
1866
$4.87
$90.88
$3.08
$3.08
$97.04
50.7
72.3
52
77.8
4043
$4.87
$196.91
$6.67
$6.67
$210.25
$/Drum
CPL
$4.04
1.97
$4.04
1.97
$4.04
1.97
$/Drum
CPL
$22.14
10.80
$22.14
10.80
$22.14
10.80
For a 15 drum shipment (Norman Bay) Rate would be based on actual
weight since it is greater than cubic weight:
Number of drums per shipment
Actual weight drum shipment palletized=
Number of hundred weights
Rate $/cwt =
Rate per hundred weight $/100 lbs
Rate per shipment =
Add Top Wharfage at Load Port @ $0.165 per hundred weight
Add Top Wharfage at Discharge @ $0.165 per hundred weight
Total cost per shipment =
Rate for 1 drum =
Rate per Litre
Shipping Costs - Return Empty Drums:
Weight of empty 45 imperial gallon oil drum is 23 Kgs or
Use Cubic Weight per empty drum since it is greater
Number of drums per shipment
Cubic weight empty drum shipment + 1/4 pallet=
Total weight of shipment
Rate $/cwt =
Rate per shipment =
Add Top Wharfage at Load Port @ $0.165 per cwt
Add Top Wharfage at Discharge Port @ $0.165 per cwt
Total cost per shipment =
Rate for 1 drum =
Equivalent Rate per Litre
Total Shipping Costs Empties Returned - Drums of Gasoline:
Total cost drum shipments
lbs
lbs/100
$
$
$/Drum
CPL
lbs
lbs
lbs
lbs
$/lb
$
$
APPENDIX E
Table E-15 - Diesel
Diesel - Drum deliveries* to Coastal Communities of Norman Bay and Williams Harbour (If Service Applicable)
* Same quantity as gasoline assumed
Pricing Zone 11c - Williams Harbour & Norman Bay
Williams Harbour
Norman Bay
Totals
Census Population -1991
77
58
135
Census Population -1996
71
52
123
Census Population -2001
60
50
110
Estimated Diesel demand per Population (Litres per year)
Total Demand per year gasoline (litres)
Total Demand per year of drums (205 Litres per Drum)
Weight of each drum Empty (Kg)
Weight of each drum Filled with Gasoline (Kg)
500
30,000
146
23
173
500
25,000
122
23
173
Zone 11c - Average cost drum delivery to destination communities - CPL
Pricing Zone 11c - Williams Harbour & Norman Bay
Total Number of Drums required for year.
Number of shipping season months during Period
Average Number of Drums shipped per month during shipping season
Tank-Wagon delivery for drum filling at dockside
from Bulk Plant / Marine Depot
For drums for shipment to:
Location
Supplier
Distance one way (kms)
Tank Wagon
Capacity (litres)
Avg Speed of TW (kms/hr)
Litres Delivered
Mins to Load
Mins driving (Return Trip)
# Drums per shipment
Litres per Drum
Total Drum Filling Time at 5 minutes per drum
Allowance for Delays (Mins)
Total Time return Trip Minutes
Total Trip Hrs
Operating cost $/hr
Total load delivered cost
Filling Cost per Drum
Delivered cost to fill drums at dockside- CPL (Weighted Average)
500
55,000
268
23
173
14.54
Williams
Harbour
146
5
29
Norman
Bay
122
5
24
Port Hope
Simpson or
Charlottetown
Williams
Harbour
Dockside
Agent
43
Single
11,500
50
6,000
17
103
29
205
146
20
270
4.5
$49.17
$220.89
$7.55
3.68
Charlottetown
or Port Hope
Simpson
Norman
Bay
Dockside
Agent
43
Single
11,500
50
5,000
14
103
24
205
122
20
245
4.1
$49.17
$200.89
$8.24
4.02
Totals /
Averages
268
5
54
Totals /
Averages
Both
Dockside
Agent
43
Single
11,500
50
11,000
31
103
54
205
268
40
411
6.9
$49.17
$337.03
$6.28
3.06
Shipping Drums and Returning Empties (See attached Table E-15 Supplement-Diesel for detailed calculation)
Coastal Freight Shipping Full Drums Cost per Drum
$19.49
$19.49
$19.49
Coastal Freight Shipping Full Drums Cost per Litre
9.51
9.51
9.51
Total Return Coastal Freight Shipping Cost per Drum
$4.04
$4.04
$4.04
Total Return Coastal Freight Shipping Cost (Cents per Litre)
1.97
1.97
1.97
Total Return Coastal Freight Shipping Cost per Drum
$23.53
$23.53
$23.53
Total Return Coastal Freight Shipping Cost (Cents per Litre)
11.48
11.48
11.48
Total Landed Cost of Drums at Destination Community (Wholesale Point of Sale)
14.54
APPENDIX E
Table E-15 Supplement-Diesel
Zone 11c - Drum deliveries of Diesel - Calculations Freight Ferry to Williams Harbour and Norman Bay
Ferry Freight Rates to Williams Harbour and Norman Bay
Shipping Costs - Full Drums Diesel Fuel:
Weight of empty 45 imperial gallon oil drum is 23 Kgs or
Weight of 205 litres of Artic Diesel at 7.97 lbs / gallon =
Total weight full drum gasoline
Cubic Weight of 1 drum gasoline per Ferry Rates Schedule
Volume of 45 gallon drum at 6.228 gallons per cu. Ft.=
Cubic Weight of 1 Drum per Ferry Rate Calculations @ 10lbs/cu ft=
Assume 4 drums are strapped to one 4' by 4' pallet
Weight of pallet approx =
Cubic weight of one drum shipment + 1/4 pallet=
Weight of full drum gasoline on pallet (Including 25% of pallet wt)
Units
Williams
Harbour
Norman
Bay
Totals /
Averages
lbs
lbs
lbs
50.7
359.4
410.1
50.7
359.4
410.1
50.7
359.4
410.1
Cu. Ft.
lbs
7.23
72.3
7.23
72.3
7.23
72.3
lbs
lbs
lbs
22
77.8
415.6
22
77.8
415.6
22
77.8
415.6
28
11637
116
$4.36
$4.36
$507.36
$19.20
$19.20
$545.76
$19.49
9.51
24
9974
100
$4.36
$4.36
$434.88
$16.46
$16.46
$467.80
$19.49
9.51
52
21611
216
$4.36
$4.36
$942.24
$35.66
$35.66
$1,013.56
$19.49
9.51
50.7
72.3
28
77.8
2177
$4.87
$106.03
$3.59
$3.59
$113.21
50.7
72.3
24
77.8
1866
$4.87
$90.88
$3.08
$3.08
$97.04
50.7
72.3
52
77.8
4043
$4.87
$196.91
$6.67
$6.67
$210.25
$/Drum
CPL
$4.04
1.97
$4.04
1.97
$4.04
1.97
$/Drum
CPL
$23.53
11.48
$23.53
11.48
$23.53
11.48
For a 15 drum shipment (Norman Bay) Rate would be based on actual
weight since it is greater than cubic weight:
Number of drums per shipment
Actual weight drum shipment palletized=
Number of hundred weights
Rate $/cwt =
Rate per hundred weight $/100 lbs
Rate per shipment =
Add Top Wharfage at Load Port @ $0.165 per hundred weight
Add Top Wharfage at Discharge @ $0.165 per hundred weight
Total cost per shipment =
Rate for 1 drum =
Rate per Litre
Shipping Costs - Return Empty Drums:
Weight of empty 45 imperial gallon oil drum is 23 Kgs or
Use Cubic Weight per empty drum since it is greater
Number of drums per shipment
Cubic weight empty drum shipment + 1/4 pallet=
Total weight of shipment
Rate $/cwt =
Rate per shipment =
Add Top Wharfage at Load Port @ $0.165 per cwt
Add Top Wharfage at Discharge Port @ $0.165 per cwt
Total cost per shipment =
Rate for 1 drum =
Equivalent Rate per Litre
Total Shipping Costs Empties Returned - Drums of Diesel:
Total cost drum shipments
lbs
lbs/100
$
$
$/Drum
CPL
lbs
lbs
lbs
lbs
$/lb
$
$