Вы находитесь на странице: 1из 3

Year 1 Demand Y2 Capacity for round2 Trad Low High End

Traditional 8067 8809.164 1321.375 A 1000 1050 400


Low End 10009 11180.05 B 1100 1400 600
High End 2967 3447.654 C 1800 1900 900
Perf 2294 2748.212 D 1800 1400 900
Size 2347 2776.501 E 1800 1400 900
F 1344 1645 494
8844 8795 4194
17688 17590 8388

Traditional Demand in next few years Low End 11.70%


Y2 Y3 Y4 Y5 Y2 Y3 Y4 Y5
8809.164 9619.607 10504.61 11471.04 11180.05 12488.12 13949.23 15581.29
Mkt Share 1321.375 1635.333 1995.876 2408.917 1900.609 2122.98 2371.369 2648.819
Capcity rq 660.6873 817.6666 997.938 1204.459 950.3045 1061.49 1185.684 1324.41
Perf Size
600 600
600 600
600 600
600 600
600 600
382 390
3382 3390
6764 6780

High End 16.20% Perf 19.80%


Y2 Y3 Y4 Y5 Y2 Y3 Y4
3447.654 4006.173948 4655.174 5409.312 2748.212 3292.358 3292.358
413.7185 681.04957116 884.4831 1081.862 604.6066 757.2423 790.1659
206.8592 340.52478558 442.2415 540.9312 302.3033 378.6212 395.083

302.3033

13,440,000
Size 18.30%
Y5 Y2 Y3 Y4 Y5
3292.358 2776.501 3284.601 3885.683 4596.763
823.0895 416.4752 558.3821 738.2797 919.3525
411.5447 208.2376 279.1911 369.1398 459.6763

Вам также может понравиться