Market Demands and Duties
Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Sleekfon
Demand
10 420 3 2 2 1
Sturdyfon
Demand
12 1 4 8 7 3 1
Total 22 524 11 9 5 2
Import
Duties
(%)
320 415 422 25
Plant Capacities and Costs
Capacity
Fixed
Cost /
Year
Variable
Cost /
Unit
Europe
(EU)
20 100 6
Sleekfon
N.
America
20 100 5.5
S.
America
10 60 5.3
Europe
(EU)
20 100 6
Sturdyfon
N.
America
20 100 5.5
Rest of
Asia
10 50 5
Transportation Costs
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
N.
America
1 1.5 1.5 1.8 1.7 2 2.2
S.
America
1.5 1 1.7 2 1.9 2.2 2.2
Europe
(EU)
1.5 1.7 1 1.2 1.8 1.7 1.4
Europe
(Non EU)
1.8 2 1.2 1 1.8 1.6 1.5
Japan 1.7 1.9 1.8 1.8 1 1.2 1.9
Rest of
Asia /
Australia
2 2.2 1.7 1.6 1.2 1 1.8
Africa 2.2 2.2 1.4 1.5 1.9 1.8 1
Variable Production Costs, Transportation Costs and Duties from Plants to Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sleekfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
S.
America
7.18 6.30 7.52 9.30 7.73 10.47 10.88
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sturdyfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
Rest of
Asia
7.36 9.64 7.17 8.34 6.65 6.00 9.75
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Rest of
Asia/Australia
Sleekfon
Demand
Sturdyfon
Demand
Import
Duties
(%)
Fixed
Cost /
Year
Variable
Cost /
Unit
Europe
(EU)
N.
America
S.
America
Europe
(EU)
N.
America
Rest of
Asia
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Rest of
Asia/Australia
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Rest of
Asia /
Australia
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Rest of
Asia/Australia
Europe
(EU)
N.
America
S.
America
Europe
(EU)
N.
America
Rest of
Asia
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Rest of
Asia/Australia
Europe
(EU)
N.
America
S.
America
Market Demands and Duties
Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Sleekfon
Demand
10 420 3 2 2 1
Sturdyfon
Demand
12 1 4 8 7 3 1
Total 22 524 11 9 5 2
Import
Duties
(%)
320 415 422 25
Plant Capacities and Costs
Capacity
Fixed
Cost /
Year
Variable
Cost /
Unit
Europe
(EU)
20 100 6
Sleekfon
N.
America
20 100 5.5
S.
America
10 60 5.3
Europe
(EU)
20 100 6
Sturdyfon
N.
America
20 100 5.5
Rest of
Asia
10 50 5
Transportation Costs
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
N.
America
1 1.5 1.5 1.8 1.7 2 2.2
S.
America
1.5 1 1.7 2 1.9 2.2 2.2
Europe
(EU)
1.5 1.7 1 1.2 1.8 1.7 1.4
Europe
(Non EU)
1.8 2 1.2 1 1.8 1.6 1.5
Japan 1.7 1.9 1.8 1.8 1 1.2 1.9
Rest of
Asia /
Australia
2 2.2 1.7 1.6 1.2 1 1.8
Africa 2.2 2.2 1.4 1.5 1.9 1.8 1
Variable Production Costs, Transportation Costs and Duties from Plants to Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sleekfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
S.
America
7.18 6.30 7.52 9.30 7.73 10.47 10.88
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sturdyfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
Rest of
Asia
7.36 9.64 7.17 8.34 6.65 6.00 9.75
Quantity Shipped
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa Capacity
Europe
(EU)
0.00 0.00 4.00 8.00 0.00 0.00 1.00 7.00
Sturdyfon
N.
America
12.00 1.00 0.00 0.00 0.00 0.00 0.00 7.00
Rest of
Asia
0.00 0.00 0.00 0.00 7.00 3.00 0.00 0.00
Demand 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost for Sturdyfon = 512.68
Market Demands and Duties
Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Sleekfon
Demand
10 420 3 2 2 1
Sturdyfon
Demand
12 1 4 8 7 3 1
Total 22 524 11 9 5 2
Import
Duties
(%)
320 415 422 25
Plant Capacities and Costs
Capacity
Fixed
Cost /
Year
Variable
Cost /
Unit
Europe
(EU)
20 100 6
Sleekfon
N.
America
20 100 5.5
S.
America
10 60 5.3
Europe
(EU)
20 100 6
Sturdyfon
N.
America
20 100 5.5
Rest of
Asia
10 50 5
Transportation Costs
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
N.
America
1 1.5 1.5 1.8 1.7 2 2.2
S.
America
1.5 1 1.7 2 1.9 2.2 2.2
Europe
(EU)
1.5 1.7 1 1.2 1.8 1.7 1.4
Europe
(Non EU)
1.8 2 1.2 1 1.8 1.6 1.5
Japan 1.7 1.9 1.8 1.8 1 1.2 1.9
Rest of
Asia /
Australia
2 2.2 1.7 1.6 1.2 1 1.8
Africa 2.2 2.2 1.4 1.5 1.9 1.8 1
Variable Production Costs, Transportation Costs and Duties from Plants to Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sleekfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
S.
America
7.18 6.30 7.52 9.30 7.73 10.47 10.88
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sturdyfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
Rest of
Asia
7.36 9.64 7.17 8.34 6.65 6.00 9.75
Quantity Shipped
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa Capacity
Europe
(EU)
0.00 0.00 9.00 11.00 0.00 0.00 0.00 0.00
Sleekfon
N.
America
20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
S.
America
0.00 5.00 0.00 0.00 0.00 0.00 0.00 5.00
Europe
(EU)
0.00 0.00 15.00 0.00 0.00 0.00 2.00 3.00
Sturdyfon
N.
America
2.00 0.00 0.00 0.00 4.00 0.00 0.00 14.00
Rest of
Asia
0.00 0.00 0.00 0.00 5.00 5.00 0.00 0.00
Demand 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost for Merged Network = 1,066.82
Market Demands and Duties
Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Sleekfon
Demand
10 4 20 3 2 2 1
Sturdyfon
Demand
12 1 4 8 7 3 1
Total 22 5 24 11 9 5 2
Import
Duties
(%)
3 20 4 15 4 22 25
Plant Capacities and Costs
Capacity
Fixed
Cost /
Year
Variable
Cost /
Unit
Fixed
Cost on
Scale
Back
Scale Back
Capacity
Fixed Cost on
Shut down
Europe
(EU)
20 100 6
70 10 20
Sleekfon
N.
America
20 100 5.5
70 10 20
S.
America
10 60 5.3
12
Europe
(EU)
20 100 6
70 10 20
Sturdyfon
N.
America
20 100 5.5
70 10 20
Rest of
Asia
10 50 5
10
Transportation Costs
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
N.
America
1 1.5 1.5 1.8 1.7 2 2.2
S.
America
1.5 1 1.7 2 1.9 2.2 2.2
Europe
(EU)
1.5 1.7 1 1.2 1.8 1.7 1.4
Europe
(Non EU)
1.8 2 1.2 1 1.8 1.6 1.5
Japan 1.7 1.9 1.8 1.8 1 1.2 1.9
Rest of
Asia /
Australia
2 2.2 1.7 1.6 1.2 1 1.8
Africa 2.2 2.2 1.4 1.5 1.9 1.8 1
Variable Production Costs, Transportation Costs and Duties from Plants to Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sleekfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
S.
America
7.18 6.30 7.52 9.30 7.73 10.47 10.88
Europe
(EU)
7.88 10.24 7.00 9.03 8.31 10.49 10.50
Sturdyfon
N.
America
6.50 9.40 7.48 9.15 7.69 10.25 10.88
Rest of
Asia
7.36 9.64 7.17 8.34 6.65 6.00 9.75
Quantity Shipped
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Scale
Back
Shut
Down
Plant
Unaffected
Capacity
Europe
(EU)
0.00 0.00 4.00 11.00 1.00 0.00 2.00 0.00 0.00 1.00 2.00
Sleekfon
N.
America
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00 0.00
S.
America
2.00 5.00 0.00 0.00 3.00 0.00 0.00 0.00 0.00 1.00 0.00
Europe
(EU)
0.00 0.00 20.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00
Sturdyfon
N.
America
20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00
Rest of
Asia
0.00 0.00 0.00 0.00 5.00 5.00 0.00 0.00 0.00 1.00 0.00
Demand 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost for Merged Network = 988.93
Market Demands and Duties
Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Sleekfon
Demand
10 4 20 3 2 2 1
Sturdyfon
Demand
12 1 4 8 7 3 1
Total 22 5 24 11 9 5 2
Import
Duties
(%)
0 0 0 0 0 0 0
Plant Capacities and Costs
Capacity
Fixed
Cost /
Year
Variable
Cost /
Unit
Fixed
Cost on
Scale
Back
Scale Back
Capacity
Fixed Cost on
Shut Down
Europe
(EU)
20 100 6
70 10 20
Sleekfon
N.
America
20 100 5.5
70 10 20
S.
America
10 60 5.3
12
Europe
(EU)
20 100 6
70 10 20
Sturdyfon
N.
America
20 100 5.5
70 10 20
Rest of
Asia
10 50 5
10
Transportation Costs
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
N.
America
1 1.5 1.5 1.8 1.7 2 2.2
S.
America
1.5 1 1.7 2 1.9 2.2 2.2
Europe
(EU)
1.5 1.7 1 1.2 1.8 1.7 1.4
Europe
(Non EU)
1.8 2 1.2 1 1.8 1.6 1.5
Japan 1.7 1.9 1.8 1.8 1 1.2 1.9
Rest of
Asia /
Australia
2 2.2 1.7 1.6 1.2 1 1.8
Africa 2.2 2.2 1.4 1.5 1.9 1.8 1
Variable Production Costs, Transportation Costs and Duties from Plants to Markets
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Europe
(EU)
7.50 7.70 7.00 7.20 7.80 7.70 7.40
Sleekfon
N.
America
6.50 7.00 7.00 7.30 7.20 7.50 7.70
S.
America
6.80 6.30 7.00 7.30 7.20 7.50 7.50
Europe
(EU)
7.50 7.70 7.00 7.20 7.80 7.70 7.40
Sturdyfon
N.
America
6.50 7.00 7.00 7.30 7.20 7.50 7.70
Rest of
Asia
7.00 7.20 6.70 6.60 6.20 6.00 6.80
Quantity Shipped
N.
America
S.
America
Europe
(EU)
Europe
(Non EU)
Japan
Rest of
Asia/Australia
Africa
Scale
Back
Shut
Down
Plant
Unaffected
Capacity
Europe
(EU)
0.00 0.00 5.00 11.00 0.00 0.00 2.00 0.00 0.00 1.00 2.00
Sleekfon
N.
America
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00 0.00
S.
America
2.00 5.00 0.00 0.00 3.00 0.00 0.00 0.00 0.00 1.00 0.00
Europe
(EU)
0.00 0.00 19.00 0.00 1.00 0.00 0.00 0.00 0.00 1.00 0.00
Sturdyfon
N.
America
20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00
Rest of
Asia
0.00 0.00 0.00 0.00 5.00 5.00 0.00 0.00 0.00 1.00 0.00
Demand 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost for Merged Network = 957.50