Financial evaluation assumptions
| Item | Numerical value | |
|---|---|---|
| Ship price (ten thousand US dollars) | New ship | 3,150 |
| 5-year-old ship | 2850 | |
| Ship purchase tax rate (tariff + value-added tax) | 23.17% | |
| Freight rate (yuan/ton) | 48 yuan/ton | |
| Discount rate | 8% | |
| Vessel depreciation | Depreciation period (year) | Completed 8 years ahead of schedule |
| Residual value rate | 5% | |
| Depreciation method | Straight-line depreciation | |
| Exchange rate (US dollars to Chinese yuan) | 6.5 | |
| Ship's net weight capacity (10 thousand tons) | 7.9 | |
| Item | Numerical value | |
|---|---|---|
| Ship price (ten thousand US dollars) | New ship | 3,150 |
| 5-year-old ship | 2850 | |
| Ship purchase tax rate (tariff + value-added tax) | 23.17% | |
| Freight rate (yuan/ton) | 48 yuan/ton | |
| Discount rate | 8% | |
| Vessel depreciation | Depreciation period (year) | Completed 8 years ahead of schedule |
| Residual value rate | 5% | |
| Depreciation method | Straight-line depreciation | |
| Exchange rate (US dollars to Chinese yuan) | 6.5 | |
| Ship's net weight capacity (10 thousand tons) | 7.9 | |