Table 10 Trade route effects across all... | Emerald Publishing

Table 10

Trade route effects across all scenarios

ID	Strategy	NPV 1.0	NPV 1.32	Δ NPV	Disc. PB 1.0	Disc. PB 1.32	Δ Disc. PB
S1	Aggressive-reefer	$2,900M	$6,320M	+118%	54 months	36 months	−18 months
S2	Aggressive-mixed	$2,020M	$4,640M	+130%	56 months	37 months	−19 months
S3	Aggressive-balanced	$1,720M	$4,070M	+137%	58 months	38 months	−20 months
S4	Normal-reefer	$2,420M	$5,480M	+126%	60 months	41 months	−19 months
S5	Normal-mixed	$1,660M	$4,010M	+142%	63 months	42 months	−21 months
S6	Normal-balanced	$1,410M	$3,510M	+149%	65 months	43 months	−22 months
S7	Conservative-reefer	$1,730M	$4,210M	+143%	68 months	45 months	−23 months
S8	Conservative-mixed	$1,170M	$3,060M	+162%	71 months	46 months	−25 months
S9	Conservative-balanced	$978M	$2,680M	+174%	73 months	47 months	−26 months

ID	Strategy	NPV 1.0	NPV 1.32	Δ NPV	Disc. PB 1.0	Disc. PB 1.32	Δ Disc. PB
S1	Aggressive-reefer	$2,900M	$6,320M	+118%	54 months	36 months	−18 months
S2	Aggressive-mixed	$2,020M	$4,640M	+130%	56 months	37 months	−19 months
S3	Aggressive-balanced	$1,720M	$4,070M	+137%	58 months	38 months	−20 months
S4	Normal-reefer	$2,420M	$5,480M	+126%	60 months	41 months	−19 months
S5	Normal-mixed	$1,660M	$4,010M	+142%	63 months	42 months	−21 months
S6	Normal-balanced	$1,410M	$3,510M	+149%	65 months	43 months	−22 months
S7	Conservative-reefer	$1,730M	$4,210M	+143%	68 months	45 months	−23 months
S8	Conservative-mixed	$1,170M	$3,060M	+162%	71 months	46 months	−25 months
S9	Conservative-balanced	$978M	$2,680M	+174%	73 months	47 months	−26 months