| 2018 | 2019 | 2020 | 2021 (Q1 &2) |
---|---|---|---|---|
Average vessel utilisation of the GoG area | 547,500 | 547,500 | 547,500 | 279,000 |
Max K&R premium considered (USD) per Swedish P&I club | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 |
Kidnap & ransom surcharge | 1.47825 × 1013 | 1.47825 × 1013 | 1.47825 × 1013 | 7.533 × 1012 |
Total insurance costs (if all ships purchased) | 1.6425 × 1013 | 1.6425 × 1013 | 1.6425 × 1013 | 8.37 × 1012 |
Lower bound estimate (10%) | 1.314 × 1013 | 1.314 × 1013 | 1.314 × 1013 | 6.696 × 1012 |
Upper bound estimate (70%) | 1.14975 × 1013 | 1.14975 × 1013 | 1.14975 × 1013 | 5.859 × 1012 |