Economic indicators of the two fleet development plans
| Fleet development plan | Building new ship | 5-year-old ship |
|---|---|---|
| Ship price (10 thousand dollars) | 3,150 | 2850 |
| Total investment (100 million yuan) | 2.52 | 2.82 |
| Operating period (years) | 33 | 28 |
| Average cargo volume (tons/year) | 156.04 | 155.73 |
| Average fuel cost (10 thousand yuan/year) | 2264.04 | 2303.54 |
| Ship depreciation expense (10 thousand yuan/year) | 958 | 1,084 |
| NAV (10 thousand yuan) | 1,371 | 1,699 |
| IRR (%) | 13.57 | 16.86 |
| Fleet development plan | Building new ship | 5-year-old ship |
|---|---|---|
| Ship price (10 thousand dollars) | 3,150 | 2850 |
| Total investment (100 million yuan) | 2.52 | 2.82 |
| Operating period (years) | 33 | 28 |
| Average cargo volume (tons/year) | 156.04 | 155.73 |
| Average fuel cost (10 thousand yuan/year) | 2264.04 | 2303.54 |
| Ship depreciation expense (10 thousand yuan/year) | 958 | 1,084 |
| NAV (10 thousand yuan) | 1,371 | 1,699 |
| IRR (%) | 13.57 | 16.86 |