Está en la página 1de 6

10 tons more capacity in Brazil

US Shipment Germany Shipment Japan Shipment


N. America 600 115 1,300 135 2,000 -
S. America 1,200 - 1,400 - 2,100 -
Europe 1,300 - 600 200 1,400 -
Japan 2,000 - 1,400 120 300 -
Asia 1,700 - 1,300 20 900 -
Capacity (ton/yr) 185 115 475 475 50 -
Minimum Run Rate 93 238 25
$ Mark Yen
Production Cost per Ton 10,000 15,000 180,000
Exch Rate 1.000 0.502 0.009
Prod Cost per Ton(US$) 10,000 7,530 1,674
Production Cost In US$ 1,150,000 3,576,750 -
Tpt Cost in US$ 69,000 489,500 -

Total 1,219,000 4,066,250 -


Brazil Shipment India Shipment Demand(ton/yr)
1,200 20 2,200 0 270 (0)
800 190 2,300 - 190 -
1,400 - 1,300 - 200 -
2,100 - 1,000 - 120 -
2,100 - 800 80 100 -
210 210 80 80
105 40
Real Rs.
13,000 400,000
0.562 0.023
7,306 9,200
1,534,260 736,000
176,000 64,000

1,710,260 800,000 7,795,510


no 50% Capacity constraint

US Shipment Germany Shipment Japan Shipment


N. America 600 - 1,300 - 2,000 -
S. America 1,200 - 1,400 - 2,100 -
Europe 1,300 - 600 200 1,400 -
Japan 2,000 - 1,400 120 300 -
Asia 1,700 - 1,300 100 900 -
Capacity (ton/yr) 185 - 475 420 50 -
Minimum Run Rate 93 238 25
$ Mark Yen
Production Cost per Ton 10,000 15,000 1,800,000
Exch Rate 1.000 0.502 0.009
Prod Cost per Ton(US$) 10,000 7,530 16,740
Production Cost In US$ - 3,162,600 -
Tpt Cost in US$ - 418,000 -

Total - 3,580,600 -
Brazil Shipment India Shipment Demand(ton/yr)
1,200 270 2,200 - 270 -
800 190 2,300 - 190 0
1,400 - 1,300 - 200 -
2,100 - 1,000 - 120 0
2,100 - 800 - 100 -
200 460 80 -
100 40
Real Rs.
13,000 400,000
0.562 0.023
7,306 9,200
3,360,760 -
476,000 -

3,836,760 - 7,417,360
Minimum 50% Capacity

US Shipment Germany Shipment Japan Shipment


N. America 600 100 1,300 160 2,000 -
S. America 1,200 - 1,400 - 2,100 -
Europe 1,300 - 600 200 1,400 -
Japan 2,000 - 1,400 95 300 25
Asia 1,700 - 1,300 20 900 -
Capacity (ton/yr) 185 100 475 475 50 25
Minimum Run Rate 93 238 25
$ Mark Yen
Production Cost per Ton 10,000 15,000 1,800,000
Exch Rate 1.000 0.502 0.009
Prod Cost per Ton(US$) 10,000 7,530 16,740
Production Cost In US$ 1,000,000 3,576,750 418,500
Tpt Cost in US$ 60,000 487,000 7,500

Total 1,060,000 4,063,750 426,000


Brazil Shipment India Shipment Demand(ton/yr)
1,200 10 2,200 - 270 -
800 190 2,300 - 190 0
1,400 - 1,300 - 200 -
2,100 - 1,000 - 120 0
2,100 - 800 80 100 -
200 200 80 80
100 40
Real Rs.
13,000 400,000
0.562 0.023
7,306 9,200
1,461,200 736,000
164,000 64,000

1,625,200 800,000 7,974,950

También podría gustarte