SECA Investment Tool
Input data
DCF-Analysis
VaR Analysis
Past fuel prices
Tutorial
Input data
Project description
CapEx (€):
Total capital expenditures equal approximatively to the initial price of a scrubber
i
Annual operating days (Days):
Daily fuel consumption (t):
Life time scrubber (y):
Overall project lifespan
i
Capex costs
Calc interest (% p.a.):
Other additionnal Costs:
Fuel price
Price HFO (€ / t):
Price MGO (€ / t):
Inflation rate (p.a.):
Opex costs
Additional fuel for scrubber (%):
Additional service for scrubber
(% p.a.):
Predicted CapEx and OpEx for Vessel
Power [kW]:
CapEx:
0.00
OpEx:
0.00
Discounted Payback
CapEx: 0.00
Discount rate [%]:
The Weighted Average Cost of Capital (WACC) is the company's weighted cost of capital that, that includes all capital sources: equity and debts. It proxied by Treasury bonds with a maturity of 10 years in the EU zone. The discount rate is used to comput the present value of the estimated cash flows (i.e. Saving-OpEx or the benefit).
i
Years to apply:
none
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Indexes and Ratios
NPV (Euro):
The net present value (NPV) is a forward-looking measure of the project profitability; it equals the difference between the present value of the cash flows (the benefit) over the project lifespan and the cost of the investment (i.e. CapEx). The value refelects the difference between the discounted saving-OpEx and CapEx.
i
IRR:
The internal rate of return (IRR) is the discount rate that equates the present value of cash flows over theentire project lifespan and the initial cost of the investment (i.e. CapEx).
i
MIRR:
The Modified Internal Rate of Returns (MIRR) is the average annual rate of return that will be earned on investment if the cash flows (i.e. Saving-OpEx) are reinvested at the WACC (i.e. the dicount rate).
i
Annuity 1y:
Payback period:
The payback period is the expected number of years required to recover the initial investment (i.e. CapEx).
i
Profitability index:
Profitability Index (PI) metrics the relative profitability of the project to the initial investment cost. It is the ratio of the present value of expected net cash flows over the projectâ€™s lifespan to the investment cost.
i
HFO Indexes
Scrubber costs per savings:
0%
Margin spread/HFO:
0%
Average fuel costs of OpEx:
0%
Risk analysis
Value-at-risk is a statistical measure of the riskiness of financial entities or portfolios of assets. It is defined as the maximum dollar amount expected to be lost over a given time horizon, at a pre-defined confidence level. For example, if the 95% one-month VAR is $1 million, there is 95% confidence that over the next month the portfolio will not lose more than $1 million.
i
VaR 1%:
VaR 5%:
VaR 10%:
NPV Statistics
Average:
Min:
Max:
Std:
Cash flow diagram
NPV diagram
Monte Carlo simulation histogram
The Monte Carlo method simulates large numbers of scenarios for the portfolio and allows VaR estimation by observing the distribution of the resulting paths.
i
Overview of past fuel prices
From
to
Past fuel prices
380cSt HSFO
AVG: 298.0 STD: 82.4
180cSt HSFO
AVG: 321.0 STD: 79.0
ULS FO
AVG: 462.0 STD: 105.3
MGO FO
AVG: 488.0 STD: 99.3
MGO-HFO
AVG: 190.0 STD: 29.8
VaR Analysis
From
to
MGO vs HFO Spread VaR Analysis
VaR Averages
VaR 1%:
0%
VaR 5%:
0%
VaR 10%:
0%
Tutorial
The SECA Investment Tool tutorial [PDF]