Table A1. Detailed schedule of the... | Emerald Publishing

Table A1.

Detailed schedule of the volume assumptions for the valuation model (in TEU)

Sales volumes	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15
Container imports	122,084	126,357	130,779	135,356	140,094	144,997	150,072	155,324	160,761	166,387	172,211	178,238	184,477	184,477	184,477
Container exports	98,202	101,639	105,196	108,878	112,689	116,633	120,715	124,940	129,313	133,839	138,524	143,372	148,390	148,390	148,390
Container transhipments	40,478	41,895	43,361	44,879	46,449	48,075	49,758	51,499	53,302	55,167	57,098	59,097	61,165	61,165	61,165
Total	260,764	269,890	279,337	289,113	299,232	309,705	320,545	331,764	343,376	355,394	367,833	380,707	394,032	394,032	394,032

Sales volumes	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15
Container imports	122,084	126,357	130,779	135,356	140,094	144,997	150,072	155,324	160,761	166,387	172,211	178,238	184,477	184,477	184,477
Container exports	98,202	101,639	105,196	108,878	112,689	116,633	120,715	124,940	129,313	133,839	138,524	143,372	148,390	148,390	148,390
Container transhipments	40,478	41,895	43,361	44,879	46,449	48,075	49,758	51,499	53,302	55,167	57,098	59,097	61,165	61,165	61,165
Total	260,764	269,890	279,337	289,113	299,232	309,705	320,545	331,764	343,376	355,394	367,833	380,707	394,032	394,032	394,032