Base case | ClosureFast+ | ClosureFast++ | ClosureFast- | ClosureFast-- | |
---|---|---|---|---|---|
Base Case market uptake of ClosureFast (10 percent points in the year of introduction and 5 percent points in the following years) | |||||
World without ClosureFast | 2,011,081,587 € | 2,116,615,576 € | 2,431,191,408 € | 1,938,122,196 € | 1,588,229,622 € |
World with ClosureFast | 1,992,017,142 € | 2,039,393,961 € | 2,244,025,455 € | 1,996,246,708 € | 1,829,572,902 € |
Difference | −19,064,445 € | −77,221,615 € | −187,165,953 € | 58,124,512 € | 241,343,280 € |
Fast market uptake of ClosureFast (15 percent points in the year of introduction and 7.5 percent points in the following years) | |||||
World without ClosureFast | 2,011,081,587 € | 2,116,615,576 € | 2,431,191,408 € | 1,938,122,196 € | 1,588,229,622 € |
World with ClosureFast | 1,982,484,920 € | 2,001,065,612 € | 2,152,055,284 € | 2,025,308,963 € | 1,913,810,466 € |
Difference | −28,596,667 € | −115,549,964 € | −279,136,124 € | 87,186,767 € | 325,580,844 € |
Slow market uptake of ClosureFast (5 percent points in the year of introduction and 2.5 percent points in the following years) | |||||
World without ClosureFast | 2,011,081,587 € | 2,116,615,576 € | 2,431,191,408 € | 1,938,122,196 € | 1,588,229,622 € |
World with ClosureFast | 2,001,549,364 € | 2,077,910,616 € | 2,337,070,830 € | 1,967,184,452 € | 1,743,326,614 € |
Difference | −9,532,223 € | −38,704,960 € | −94,120,578 € | 29,062,256 € | 155,096,992 € |