| Scenario D | Scenario E | Scenario F | |
| Drayage in Country | 240 | 240 | 240 |
| Inland Terminal Fee | - | 150 | 150 |
| Rail to Port | 400 | 600 | 600 |
| Port Terminal Fee | 125 | 125 | 125 |
| Ocean Freight | 800 | 1000.00 | 1200.00 |
| Cost/TEU | 1565.00 | 2115.00 | 2315.00 |
| Cost/Tonne | 68.04 | 91.96 | 100.65 |