2 Ferries 36 h sailing time, 17,5 kn

JED 105 210 315 420 525 630 ADA

Monday

Tuesday

Wednesday

Thursday

Friday

Saturday

Sunday

Monday

Tuesday

Wednesday

Thursday

Friday

00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00

96 h cycle time
1
1

2
2
1

2
1

2
1
2

2
1

2
2

1
1
2

1
2

1
2
1

1
2

1
1

2
2
1

2
1

2
1
2

2
1

2
2

1
1
2

1
2

1
2
1

1
2

1
1

2
2
1

2
1

2
1
2

2
1

2
2

1
1
2

1
2

1
2
1

1
2
2

Saturday

Sunday

Monday

00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00

1
1

2
2
1

2
1

2
1
2

2
2
2
2

2
1
1
1
1
1

96 h cycle time

2 Ferries 36 h sailing time, 17,5 kn

JED 105 210 315 420 525 630 ADA
Monday

Tuesday

Wednesday

Thursday

Friday

Saturday

Sunday

Monday

Tuesday

Wednesday

Thursday

Friday

00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00

1
1

2 12 h port time
2 96 h cycle time
1

2 Ferries 36 h sailing time, 17,5 kn

JED 105 210 315
1
1

2
1

2
1
2

2
1

1
2
1

2
1

2
2

2
1
1

2
2

1
2

1
2
1

1
2

2
1
2

1
2

1
1

1
2
2

2
1

2
1
2

2
1

1
1
1
1
1
1

1
1

2
2

1
1
1

1
2

1
2

1
2
1

1
2

2
2
2

2
2

1
1

2
2
2

2
1

2
1
2

2
1

1
1
1

1
1

2
2

1
1
1

1
2

1
2

1
2
1

1
2
2

2
2
2
2

Saturday

Sunday

Monday

00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00

1
1

2
2
1

2
1

2
2
2

2
1
2

2
2
2
2

2
1

2
1
1

1
1

1
1
1

1
1
1

2 Ferries 36 h sailing time, 17,5 kn

420 525 630 ADA
2 12 h port time
2
2
2
2
1
1
1
1
1
1
1

Alternative passenger transport (only) to Swakin or Sharm El

00:00-03:00
03:00-06:00
06:00-09:00
09:00-12:00
12:00-15:00
15:00-18:00
18:00-21:00
21:00-00:00
00:00-03:00
03:00-06:00
06:00-09:00
09:00-12:00
12:00-15:00
15:00-18:00
18:00-21:00
21:00-00:00

1
2

Jed 60 120 180 SWA

2
2
2
2 36 h stop
2
2
2
2
2

2
1
1
1
1
1

1
1
1
1
1
1
1
1
1
1
1
1

2
2
2
2
2
2
2
2
1
1
1
1
1
1 36 h stop

Alternative passenger (only) transport to Swakin or Sharm El

Jed 60 120 180 SWA
00:00-03:00
03:00-06:00
06:00-09:00 2
09:00-12:00 2
12:00-15:00 2

1
1
1
1
1
1
2
2
2
2
2
2

15:00-18:00
18:00-21:00
21:00-00:00
00:00-03:00
03:00-06:00
06:00-09:00
09:00-12:00
12:00-15:00
15:00-18:00
18:00-21:00
21:00-00:00

2
2
2
2
2
2
2
2
2

3 Ferries 30 h sailing time, 21 kn

JED 126 252 378 504 630 ADA
1

2
1

1
1

2
3

1
2

1
1

enger transport (only) to Swakin or Sharm El Sheik 20kn

1
SWA

ADA

00:00-03:00
03:00-06:00
06:00-09:00
09:00-12:00
12:00-15:00
15:00-18:00
18:00-21:00
21:00-00:00
00:00-03:00
03:00-06:00
06:00-09:00
09:00-12:00
12:00-15:00
15:00-18:00
18:00-21:00
21:00-00:00

60 120 180 SHA

2
1

1
2
2
2

1
1

2
2

3
2

1
2

3
2

3
2 3 h port time
1

2
1

2
2

enger (only) transport to Swakin or Sharm El Sheik

SWA
ADA 60 120 180 SHA
00:00-03:00
03:00-06:00
06:00-09:00 1
09:00-12:00 1
12:00-15:00 1

1
1

2
2

1
1

1
1

2
3

1
2

1
2

1
1

2
1

1
1

2
3

1
2

1
1

1
1

2
2

15:00-18:00
18:00-21:00
21:00-00:00
00:00-03:00
03:00-06:00
06:00-09:00
09:00-12:00
12:00-15:00
15:00-18:00
18:00-21:00
21:00-00:00

1
1

1
1

1 3 h port time

1
1
1

1
1

3
1

3
1

2
3

h sailing time, 21 kn
ADA
6 h port time

72 cycle time

2 Ferries 24 h sailing time; 18,2 kn

JED 110 220 330 440 SAF
Monday

Tuesday

Wednesday

Thursday

Friday

Saturday

Sunday

Monday

Tuesday

Wednesday

Thursday

00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00

1
1

2 12 h port time
2
1

1
1

2
2

1
1
2

1
2
11

1
2

1
1

2
2
1

2
1
2

1
2

2
1

1
2
1

2
2
1
2

1
1
2

2
2

1
2

1
1

2
1

2
1
1

2
1
2

2
1

2
2

2
1

1
1

2
2

1
2

1
2
2

1
2
1

1
2

1
1

1
2

2
2

2
1

2
1
1

2
1
2

2
1

2
2

2
1

2
2

1
1

2
1
2

2 Ferries 24 h sailing time; 18,2 kn

JED 110 220 330 440 SAF

2
1
1
1

1
1 JED-SWA
1
36 h stop
1
1
1
1
1
2
2
1
2
2
2
2
2
1
1
2
1
1
1
1

2
2
2
2
2
2
2
2

1
1
1
1

2
2
2
2

Friday

Saturday

Sunday

Monday

00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00
00:00 - 06:00
06:00 - 12:00
12:00 -18:00
18:00 - 00:00

1
2

1
2

1
2
1

1
2

1
1

2
2

1
1
2

2
1

1
1
1
1
2
1

1
2

1
2

2
2
2

1
2
1

2
1
2

2
2

2
1

1
1
1
1
1
1

2
2
2
2
2
2
1

2
1

ng time; 18,2 kn

12 h port time

2 Ferries 18 h sailing time; 24,3 kn

JED 146 292 440 SAF
1

2 6 h port time
1

2 Ferries 24 h sailing time; 18,2 kn

JED 110 220 330 440 SAF
1

2 6 h port time
1

1
2
2

1
2

2
1

2
1

2
1

2
2

2
1
2

1
1
2

1
2
1

1
1

2
2

1
2

1
SAF-DUB

2
1

2
2

1
2

2
1

2
1
2

2
1

2
1

1
2

1
2

1
2
11

1
1

2
1

1
2

1
2
1

1
1

2
1

2
1
2

1
1

1
2

1
1

1
1

2
1

2
2

1
2

1
1

2
1

2
1
2

2 Ferries 36 h sailing
JED

1
2

2
1

2
1

1
2

1
1

1
2
1

2
1
2

1
1

2
1

2
2

2
2

2
2

1
2

1
2

1
2

1
2
1

1
2

2 Ferries 36 h sailing time; 12,1 kn

73 146 219 292 365 440 SAF
2 6 h port time
1

2
1

2 Ferries 36 h sailing time; 12,1 kn

JED 73 146 219 292 365 440 SAF
1
1

2
1
2

2 12h port time

2
1

2
1

2
1
1
2

1
2

1
1
1

1
2

2
1

2
2
2

1
1

2
1

2
2
2

1
1
2

1
2

2
1
2
1
2
2

2
2
1

1
2

2
1

1
1

1
1
1

2
1
2

1
2
1

1
1

1
2

2
1

1
2
1

2
1

1
2

2
1

1
2
1

2
1
2

1
2

1
1

2
1

1
2

2
2
1
2

1
2
1

2
2

1
2
1

2
1

2
1

1
2

2
2
2

2
1
1
1

2
2

2
2

1
1
2

2
1

2
1
2

2
1

2
2

1
2

2
2
1

2
1

1
2

2
1
2

2
2

1
1

1
1

2
1

1
2

1
1

1
2
1

2
1
1
1

2
2

1
1
2

1 Ferry 5 h sailing time; 21 kn

DUB 21 42 63 84 105 SAF
00:00-01:00
01:00-02:00
02:00-03:00
03:00-04:00
04:00-05:00
05:00-06:00
06:00-07:00
07:00-08:00
08:00-09:00
09:00-10:00
10:00-11:00
11:00-12:00
12:00-13:00
13:00-14:00
14:00-15:00
15:00-16:00
16:00-17:00
17:000-18:00
18:00-19:00
19:00-20:00
20:00-21:00
21:00-22:00
22:00-23:00
23:00-00:00
00:00-01:00
01:00-02:00
02:00-03:00
03:00-04:00
04:00-05:00
05:00-06:00
06:00-07:00
07:00-08:00
08:00-09:00
09:00-10:00
10:00-11:00
11:00-12:00
12:00-13:00
13:00-14:00
14:00-15:00
15:00-16:00
16:00-17:00
17:000-18:00
18:00-19:00
19:00-20:00

1 Ferry 4 sailing time; 26,25 kn

DUB 26 53 79 105 SAF
1 h Port time

4 h port time

11 h port time

20:00-21:00
21:00-22:00
22:00-23:00
23:00-00:00

1 Ferry 4h sailing time; 26,25 kn

DUB 26 53 79 105 SAF

4 h port time

2 h port time

1. Crew
Tarif for a 700 Pax-night-ferry or RoPax in Baltic Sea
Rank
No/Ship/24h

Captain
Chief
Chief mate
2nd Officer
Nautical / Techn. Officers
Electrician
Boatsman/Storekeeper
Sailors
Helper (Sailor)
Purser
Chief Cook
Cook (1 per 100 passenger)
Chief Steward
Stewards (1 per 25 passenger)
Total
Insurance/Pension rate
Food 12 per crew member/day

Salary
[/month]

1
1
1
1
4
4
2
6
5
1
2
7
3
28
66
20%

6,993
5,486
5,046
4,807
4,704
4,136
3,769
3,481
2,553
4,939
3,481
2,553
3,481
2,553
57,982

Total net crew expenditures

2. Captial cost

3. Maintenance
4. Ensurance

Overhead rate for crew interchange

50%

Regional adjustment

40%

Price per ferry []

Depreciation per ferry/ year

20%

Share from ship price

Share from ship price

7%
5%

Fixed Cost per Ferry/year []

Fixed Cost per Ferry/year [SR]

5.34

Fixed Cost per Ferry/year [$]

1.41

Insurance/Pen
Total
sion [/month] [/month]
1,399
1,097
1,009
961
941
827
754
696
511
988
696
511
696
511
11,596

Total
[/year]

Tarif for a 900 Pax-day-ferry in Baltic Sea / 12 h operation time

Rank

8,392
6,583
6,055
5,768
22,579
19,853
9,046
25,063
15,318
5,927
8,354
21,445
12,532
85,781
252,696

100,699
78,998
72,662
69,221
270,950
238,234
108,547
300,758
183,816
71,122
100,253
257,342
150,379
1,029,370
3,032,352

Captain
Chief
Chief mate
2nd Officer
Nautical / Techn. Officers
Electrician
Boatsman/Storekeeper
Sailors
Helper (Sailor)
Purser
Chief Cook
Cook (1 per 200 passenger)
Chief Steward
Stewards (1 per 100 passenger)
Total
Insurance/Pension rate
Food 6 per crew member/day

24,156

289,080

276,852

3,321,432

Total net crew expenditures

4,566,870

Overhead rate for crew interchange

1,826,748

Regional adjustment
24 h operation = double costs

10,000,000
2,000,000

Price per ferry []

Depreciation per ferry/ year []

700,000
500,000

Share from ship price

Share from ship price

5,026,748

Fixed Cost per Ferry/year [] 12 h operation

Fixed Cost per Ferry/year [] 24 h operation

26,842,834

Fixed Cost per Ferry/year [SR] 12 h operation

Fixed Cost per Ferry/year [SR] 24 h operation

7,087,715

Fixed Cost per Ferry/year [$] 12h operation

Fixed Cost per Ferry/year [$] 24h operation

Sea / 12 h operation time

No/Ship/24h

1
1
1
1
1
2
1
3
2
1
0
6
1
9
30
10%

Salary
[/month]
6,993
5,486
5,046
4,807
4,704
4,136
3,769
3,481
2,553
4,939
3,481
2,553
3,481
2,553
57,982

Insurance/Pe
nsion
[/month]
699
549
505
481
470
414
377
348
255
494
348
255
348
255
5,798

Total
[/month]

Total
[/year]

7,692
6,035
5,551
5,288
5,174
9,099
4,146
11,487
5,617
5,433
0
16,850
3,829
25,275
111,475

92,308
72,415
66,607
63,452
62,093
109,190
49,751
137,848
67,399
65,195
0
202,198
45,949
303,296
1,337,701

5,490

65,700

116,965

1,403,401

30%

1,817,285

50%

908,642
1,817,285
10,000,000

20%

2,000,000

7%
5%

700,000
500,000

4,108,642
5,017,285
5.34
5.34

21,940,150
26,792,300

1.41

5,793,186

1.41

7,074,371

1. Fuel

2. Port Dues

700-Pax-Night Ferry / RoPax (cabins)

GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 21kn consumption sea [t/h]
Speed 20kn consumption sea [t/h]
Speed 17,5kn consumption sea [t/h]
Consumption port [t/h] 20 % of refernce power

15000
700
200
16000
22
170
2.448
2.13
1.84
1.23
0.544

IFO 380
IFO 380
IFO 380
IFO 380
MDO

900 Pax-Day Ferry Fast (no cabins, glider)

GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 26,25 kn consumption sea per [t/h]
Speed 21 kn consumption sea per [t/h]

6000
900
200
36000
38
170
5.508 IFO 380
3.59 IFO 380
1.84 IFO 380

Consumption port [t/h] 5 % of refernce power

0.306 MDO

590 Pax-Day Ferry Fast (no cabins, glider)

GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 26,25 kn consumption sea per [t/h]
Speed 21 kn consumption sea per [t/h]

3400
590
76
24000
38
170
3.672 IFO 380
1.75 IFO 380
0 IFO 380

Consumption port [t/h] 5 % of refernce power

0.204 MDO

1200 Pax-Day Ferry Normal (no cabins)

GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]

Consumption port [t/h] 20 % of refernce power

15000
1200
355
15840
18.5
170
2.42352 IFO 380

0.484704 MDO

1. Fuel

pride of indonesia
GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 24.5kn consumption sea [t/h]
Speed 20kn consumption sea [t/h]
Speed 17,5kn consumption sea [t/h]
Consumption port [t/h] 20 % of refernce power

2. Port Dues

120,000

74000
24.5
170
10.693
10.69
5.82
3.90
2.516

IFO 380
IFO 380
IFO 380
IFO 380
MDO

Indonesia Lightining
GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 24.5kn consumption sea [t/h]
Speed 20kn consumption sea [t/h]
Speed 17,5kn consumption sea [t/h]
Consumption port [t/h] 20 % of refernce power

24067680

93,750

63000
25
170
9.1035
8.57
4.66
3.12
2.142

IFO 380
IFO 380
IFO 380
IFO 380
MDO

Island Scavenger (Big Fedeer)

GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 21 kn consumption sea [t/h]
Speed 20kn consumption sea [t/h]
Speed 17,5kn consumption sea [t/h]
Consumption port [t/h] 20 % of refernce power

25,410

21000
21
170
3.0345
3.03
2.62
1.76
0.714

IFO 380
IFO 380
IFO 380
IFO 380
MDO

Ground Plower
GT
Pax
Cars
Reference Power [kW]
Reference Speed [kn]
Specific consuption g/kW/h
Reference consumption sea [t/ h]
Speed 18 kn consumption sea [t/h]
Speed 20kn consumption sea [t/h]
Speed 17,5kn consumption sea [t/h]
Consumption port [t/h] 20 % of refernce power

11,900

10000
18
170
1.45
1.98
1.33
0.34

IFO 380
IFO 380
IFO 380
IFO 380
MDO
1.445

1. Crew
Tarif for a pride indonesia
Rank

Captain
Chief
Chief mate
2nd Officer
Nautical / Techn. Officers
Electrician
Boatsman/Storekeeper
Sailors
Helper (Sailor)
Purser
Chief Cook
Cook (1 per 100 passenger)
Chief Steward
Stewards (1 per 25 passenger)
Total
Insurance/Pension rate
Food 12 per crew member/day

No/Ship/24h

Salary
[/month]

1
1
1
1
4
4
2
6
5
1
2
7
3
28
66
20%

6,993
5,486
5,046
4,807
4,704
4,136
3,769
3,481
2,553
4,939
3,481
2,553
3,481
2,553
57,982

Total net crew expenditures

2. Captial cost

3. Maintenance
4. Ensurance

Overhead rate for crew interchange

50%

Regional adjustment

40%

Price per ferry []

Depreciation per ferry/ year

20%

Share from ship price

Share from ship price

7%
5%

Fixed Cost per Ferry/year []

Fixed Cost per Ferry/year [SR]

5.34

Fixed Cost per Ferry/year [$]

1.41

Insurance/Pen
Total
sion [/month] [/month]
1,399
1,097
1,009
961
941
827
754
696
511
988
696
511
696
511
11,596

Total
[/year]

Tarif for a 900 Pax-day-ferry in Baltic Sea / 12 h operation time

Rank

8,392
6,583
6,055
5,768
22,579
19,853
9,046
25,063
15,318
5,927
8,354
21,445
12,532
85,781
252,696

100,699
78,998
72,662
69,221
270,950
238,234
108,547
300,758
183,816
71,122
100,253
257,342
150,379
1,029,370
3,032,352

Captain
Chief
Chief mate
2nd Officer
Nautical / Techn. Officers
Electrician
Boatsman/Storekeeper
Sailors
Helper (Sailor)
Purser
Chief Cook
Cook (1 per 200 passenger)
Chief Steward
Stewards (1 per 100 passenger)
Total
Insurance/Pension rate
Food 6 per crew member/day

24,156

289,080

276,852

3,321,432

Total net crew expenditures

4,566,870

Overhead rate for crew interchange

1,826,748

Regional adjustment
24 h operation = double costs

10,000,000
2,000,000

Price per ferry []

Depreciation per ferry/ year []

700,000
500,000

Share from ship price

Share from ship price

5,026,748

Fixed Cost per Ferry/year [] 12 h operation

Fixed Cost per Ferry/year [] 24 h operation

26,842,834

Fixed Cost per Ferry/year [SR] 12 h operation

Fixed Cost per Ferry/year [SR] 24 h operation

7,087,715

Fixed Cost per Ferry/year [$] 12h operation

Fixed Cost per Ferry/year [$] 24h operation

Sea / 12 h operation time

No/Ship/24h

1
1
1
1
1
2
1
3
2
1
0
6
1
9
30
10%

Salary
[/month]
6,993
5,486
5,046
4,807
4,704
4,136
3,769
3,481
2,553
4,939
3,481
2,553
3,481
2,553
57,982

Insurance/Pe
nsion
[/month]
699
549
505
481
470
414
377
348
255
494
348
255
348
255
5,798

Total
[/month]

Total
[/year]

7,692
6,035
5,551
5,288
5,174
9,099
4,146
11,487
5,617
5,433
0
16,850
3,829
25,275
111,475

92,308
72,415
66,607
63,452
62,093
109,190
49,751
137,848
67,399
65,195
0
202,198
45,949
303,296
1,337,701

5,490

65,700

116,965

1,403,401

30%

1,817,285

50%

908,642
1,817,285
10,000,000

20%

2,000,000

7%
5%

700,000
500,000

4,108,642
5,017,285
5.34
5.34

21,940,150
26,792,300

1.41

5,793,186

1.41

7,074,371