Beruflich Dokumente
Kultur Dokumente
I.
year
Demand
2004
2005
2006
2007
2008
2009
TOTAL
1051039
1623854
1264139
2212636
2059481
1524000
9735149
Sample computations:
% increase or
decrease
0.00
54.50
-22.15
75.03
-6.92
-26.00
74.46
0.148912822
FOR THE PROJECTED VALUES
year
2009
2010
2011
2012
2013
2014
2015
Yi +1
1,524,000
1,750,943
2,011,681
2,311,246
2,655,420
3,050,846
1+r
1.148912822
1.148912822
1.148912822
1.148912822
1.148912822
1.148912822
1.148912822
Yc
1,524,000
1750943.14
2011681.024
2311246.122
2655420.303
3050846.434
3505156.585
Sample computation:
Year
2010
2011
2012
2013
2014
2015
Yc
1750943.14
2011681.024
2311246.122
2655420.303
3050846.434
3505156.585
2547548.935
2547548.935
2547548.935
2547548.935
2547548.935
2547548.935
(Yc-)
-796605.7944
-535867.9107
-236302.8129
107871.3688
503297.499
957607.6502
(Yc-)^2
6.34581E+11
2.87154E+11
55839019403
11636232200
2.53308E+11
9.17012E+11
II.
599934.8916
year
2009
2010
2011
2012
2013
2014
2015
Y1 + i
94,592
94,592
94,592
94,592
94,592
94,592
1,524,000
1,618,592
1,713,184
1,807,777
1,902,369
1,996,961
Yc
1524000
1,618,592
1,713,184
1,807,777
1,902,369
1,996,961
2,091,553
Sample computation:
Year
2010
2011
2012
2013
2014
2015
Yc
1,618,592
1,713,184
1,807,777
1,902,369
1,996,961
2,091,553
1855072.7
1855072.7
1855072.7
1855072.7
1855072.7
1855072.7
161546.936
Yc-
-236480.5
-141888.3
-47296.1
47296.1
141888.3
236480.5
(Yc-)^2
55923026880
20132289677
2236921075
2236921075
20132289677
55923026880
III.
YC = A + Bx + Cx2
year
2004
2005
2006
2007
2008
2009
YEAR
2010
2011
2012
2013
2014
2015
A
374633.2
374633.2
374633.2
374633.2
374633.2
374633.2
B
721410.2286
721410.2286
721410.2286
721410.2286
721410.2286
721410.2286
Demand
1051039
1623854
1264139
2212636
2059481
1524000
x
7
8
9
10
11
12
X
1
2
3
4
5
6
C
-84200.71429
-84200.71429
-84200.71429
-84200.71429
-84200.71429
-84200.71429
x2
49
64
81
100
121
144
Yc
1298669.8
757069.3142
47067.39991
-831335.943
-1878140.714
-3093346.915
year
2010
Yc
1298669.8
2011
757069.3142
2012
47067.39991
2013
-831335.943
2014
-1878140.714
2015
-3093346.915
Yc-
(Yc- )^2
- 1915339
3.66852E+12
616669.5097
- 1373739
1.88716E+12
616669.5097
- 663736.9
4.40547E+11
616669.5097
- -214666
46081677606
616669.5097
1.59131E+12
616669.5097 1261471
6.13393E+12
616669.5097 2476677
1514791.072
IV.
Year
Demand
x
2004
1051039
2005
1623854
2006
1264139
2007
2212636
2008
2059481
2009
1524000
TOTAL 9,735,149
YEAR
2010
2011
2012
2013
2014
2015
x2
1
2
3
4
5
6
21
log x
1
4
9
16
25
36
91
0
0.602059991
0.954242509
1.204119983
1.397940009
1.556302501
5.714664993
log y
6.021618831
6.210546979
6.10179483
6.344909974
6.31375779
6.182984967
37.17561337
xlogy
6.021618831
12.42109396
18.30538449
25.3796399
31.56878895
37.0979098
130.7944359
log a
x
Logx
log b
log Yc
Yc
6.059977737
7
0.84509804 0.038845093 6.092805649 1238242.336
6.059977737
8 0.903089987 0.038845093 6.095058351 1244681.834
6.059977737
9 0.954242509 0.038845093 6.097045376 1250389.666
6.059977737
10
1 0.038845093
6.09882283 1255517.671
6.059977737
11 1.041392685 0.038845093 6.100430732
1260174.63
6.059977737
12 1.079181246 0.038845093 6.101898632 1264441.183
Sample computation:
YC = 1238242.336
YEAR
2010
2011
2012
2013
2014
2015
Yc
1238242.336
1244681.834
1250389.666
1255517.671
1260174.63
1264441.183
1252241.22
1252241.22
1252241.22
1252241.22
1252241.22
1252241.22
Yc-
-13998.88421
-7559.385953
-1851.554366
3276.450849
7933.410582
12199.9631
(Yc- )^2
195968759.1
57144315.98
3428253.571
10735130.16
62939003.46
148839099.6
8935.458969
V.
Year
2004
2005
2006
2007
2008
2009
TOTAL
YEAR
2010
2011
2012
2013
2014
2015
Demand
1051039
1623854
1264139
2212636
2059481
1524000
9,735,149
a
1160506.533
1160506.533
1160506.533
1160506.533
1160506.533
1160506.533
Sample computation:
x
1
2
3
4
5
6
21
x2
1
4
9
16
25
36
91
xy
1051039
3247708
3792417
8850544
10297405
9144000
36383113
b
132005.2286
132005.2286
132005.2286
132005.2286
132005.2286
132005.2286
x
7
8
9
10
11
12
Yc
2084543.133
2216548.362
2348553.59
2480558.819
2612564.048
2744569.276
YEAR
2010
2011
2012
2013
2014
2015
Yc
2084543.133
2216548.362
2348553.59
2480558.819
2612564.048
2744569.276
2414556.205
2414556.205
2414556.205
2414556.205
2414556.205
2414556.205
Yc-
-330013.0714
-198007.8429
-66002.61429
66002.61429
198007.8429
330013.0714
(Yc- )^2
1.08909E+11
39207105833
4356345093
4356345093
39207105833
1.08909E+11
225441.8463
PROJECTION OF SUPPLY
I.
year
2004
2005
2006
2007
2008
2009
TOTAL
Sample computations:
0.138407872
Supply
992353
764541
1229219
2138652
1875456
1307268
% increase or
decrease
0.00
-22.96
60.78
73.98
-12.31
-30.30
69.20
year
2009
2010
2011
2012
2013
2014
2015
Yi +1
1,307,268
1,488,204
1,694,183
1,928,672
2,195,615
2,499,505
1+r
1.138407872
1.138407872
1.138407872
1.138407872
1.138407872
1.138407872
1.138407872
Yc
1,307,268
1488204.182
1694183.357
1928671.67
2195615.012
2499505.415
2845456.641
Sample computation:
Year
2010
2011
2012
2013
2014
2015
Yc
1488204.182
1694183.357
1928671.67
2195615.012
2499505.415
2845456.641
2108606.046
2108606.046
2108606.046
2108606.046
2108606.046
2108606.046
(Yc-)
-620401.8638
-414422.6895
-179934.3759
87008.96626
390899.3684
736850.5945
(Yc-)^2
3.84898E+11
1.71746E+11
32376379622
7570560210
1.52802E+11
5.42949E+11
464101.7656
II.
year
2009
2010
2011
2012
2013
2014
2015
Y1 + i
62,983
62,983
62,983
62,983
62,983
62,983
1,307,268
1,370,251
1,433,234
1,496,217
1,559,200
1,622,183
Yc
1307268
1,370,251
1,433,234
1,496,217
1,559,200
1,622,183
1,685,166
Sample computation:
Year
2010
2011
2012
2013
2014
2015
Yc
1,370,251
1,433,234
1,496,217
1,559,200
1,622,183
1,685,166
1527708.5
1527708.5
1527708.5
1527708.5
1527708.5
1527708.5
107563.95
Yc-
-157457.5
-94474.5
-31491.5
31491.5
94474.5
157457.5
(Yc-)^2
24792864306
8925431150
991714572.3
991714572.3
8925431150
24792864306
III.
YC = A + Bx + Cx2
year
2004
2005
2006
2007
2008
2009
YEAR
2010
2011
2012
2013
2014
2015
A
34010.2
34010.2
34010.2
34010.2
34010.2
34010.2
B
742864.9429
742864.9429
742864.9429
742864.9429
742864.9429
742864.9429
Supply
992353
764541
1229219
2138652
1875456
1307268
X
7
8
9
10
11
12
X
1
2
3
4
5
6
C
-82381.71429
-82381.71429
-82381.71429
-82381.71429
-82381.71429
-82381.71429
x2
49
64
81
100
121
144
Yc
1197360.8
704500.0286
46875.82861
-775511.8
-1762662.857
-2914577.343
year
2010
Yc
1197360.8
2011
704500.0286
2012
46875.82861
2013
-775511.8
2014
-1762662.857
2015
-2914577.343
Yc-
(Yc- )^2
- 1781363
3.17326E+12
584002.5571
- 1288503
1.66024E+12
584002.5571
- 630878.4
3.98008E+11
584002.5571
- -191509
36675790103
584002.5571
1.38924E+12
584002.5571 1178660
5.43158E+12
584002.5571 2330575
IV.
1419448.049
Year
2004
2005
2006
2007
2008
2009
TOTAL
YEAR
2010
2011
2012
2013
2014
2015
Supply
992353
764541
1229219
2138652
1875456
1307268
8,307,489
log a
5.914072507
5.914072507
5.914072507
5.914072507
5.914072507
5.914072507
x
1
2
3
4
5
6
21
x
7
8
9
10
11
12
x2
1
4
9
16
25
36
91
Logx
0.84509804
0.903089987
0.954242509
1
1.041392685
1.079181246
log x
0
0.301029996
0.477121255
0.602059991
0.698970004
0.77815125
2.857332496
log y
5.996666187
5.88340078
6.089629265
6.330140122
6.27310688
6.11636463
36.68930786
xlogy
5.996666187
11.76680156
18.26888779
25.32056049
31.3655344
36.69818778
129.4166382
log b
0.057374896
0.057374896
0.057374896
0.057374896
0.057374896
0.057374896
log Yc
5.962559919
5.965887201
5.968822072
5.971447403
5.973822304
5.975990419
Yc
917402.4997
924458.0341
930726.4835
936369.8103
941504.2918
946216.2863
Sample computation:
YC = 917402.4997
YEAR
2010
2011
2012
2013
2014
2015
Yc
917402.4997
924458.0341
930726.4835
936369.8103
941504.2918
946216.2863
932779.5676
932779.5676
932779.5676
932779.5676
932779.5676
932779.5676
Yc-
-15377.0679
-8321.533477
-2053.084137
3590.24266
8724.724211
13436.71864
V.
9827.456043
(Yc- )^2
236454217.1
69247919.4
4215154.474
12889842.36
76120812.55
180545407.8
Year
2004
2005
2006
2007
2008
2009
TOTAL
Supply Unsaturated
992353
764541
1229219
2138652
1875456
1307268
8,307,489
x
1
2
3
4
5
6
21
x2
1
4
9
16
25
36
91
xy
992353
1529082
3687657
8554608
9377280
7843608
31984588
YEAR
2010
2011
2012
2013
2014
2015
a
802906.2
802906.2
802906.2
802906.2
802906.2
802906.2
b
166192.9429
166192.9429
166192.9429
166192.9429
166192.9429
166192.9429
x
7
8
9
10
11
12
Yc
1966256.8
2132449.743
2298642.686
2464835.629
2631028.571
2797221.514
Sample computation:
YEAR
2010
2011
2012
2013
2014
2015
Yc
1966256.8
2132449.743
2298642.686
2464835.629
2631028.571
2797221.514
2381739.157
2381739.157
2381739.157
2381739.157
2381739.157
2381739.157
Yc-
-415482.3571
-249289.4143
-83096.47143
83096.47143
249289.4143
415482.3571
283828.4839
(Yc- )^2
1.72626E+11
62145212075
6905023564
6905023564
62145212075
1.72626E+11