The influence of fuel and freight price changes on the IRR of purchasing a 5-year-old ship
| IRR (%) | Freight rate change (yuan/ton) | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| −15% | −10% | −5% | 0% | 5% | 10% | 15% | |||
| 40.8 | 43.2 | 45.6 | 48.0 | 50.4 | 52.8 | 55.2 | |||
| Fuel price fluctuation (Yuan/ton) | −15% | 3,220 | 12.88 | 14.76 | 16.58 | 18.38 | 20.14 | 21.89 | 23.62 |
| −10% | 3,409 | 12.33 | 14.23 | 16.07 | 17.87 | 19.65 | 21.4 | 23.14 | |
| −5% | 3,599 | 11.77 | 13.69 | 15.55 | 17.37 | 19.15 | 20.91 | 22.65 | |
| 0% | 3,788 | 11.20 | 13.15 | 15.03 | 16.86 | 18.65 | 20.42 | 22.17 | |
| +5% | 3,977 | 10.62 | 12.60 | 14.50 | 16.34 | 18.15 | 19.93 | 21.68 | |
| +10% | 4,167 | 10.03 | 12.04 | 13.96 | 15.82 | 17.64 | 19.43 | 21.19 | |
| +15% | 4,356 | 9.42 | 11.47 | 13.42 | 15.3 | 17.13 | 18.93 | 20.70 | |
| IRR (%) | Freight rate change (yuan/ton) | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| −15% | −10% | −5% | 0% | 5% | 10% | 15% | |||
| 40.8 | 43.2 | 45.6 | 48.0 | 50.4 | 52.8 | 55.2 | |||
| Fuel price fluctuation (Yuan/ton) | −15% | 3,220 | 12.88 | 14.76 | 16.58 | 18.38 | 20.14 | 21.89 | 23.62 |
| −10% | 3,409 | 12.33 | 14.23 | 16.07 | 17.87 | 19.65 | 21.4 | 23.14 | |
| −5% | 3,599 | 11.77 | 13.69 | 15.55 | 17.37 | 19.15 | 20.91 | 22.65 | |
| 0% | 3,788 | 11.20 | 13.15 | 15.03 | 16.86 | 18.65 | 20.42 | 22.17 | |
| +5% | 3,977 | 10.62 | 12.60 | 14.50 | 16.34 | 18.15 | 19.93 | 21.68 | |
| +10% | 4,167 | 10.03 | 12.04 | 13.96 | 15.82 | 17.64 | 19.43 | 21.19 | |
| +15% | 4,356 | 9.42 | 11.47 | 13.42 | 15.3 | 17.13 | 18.93 | 20.70 | |