Historical supply

Year Year(x) Sales(y) XY X2 a b

1990 1 23 23 1 19.666667 0.8969697
1991 2 20 40 4
1992 3 21 63 9
1993 4 24 96 16
1994 5 23 115 25 40
1995 6 26 156 36 35
1996 7 26 182 49 30
25
1997 8 25 200 64
20
1998 9 28 252 81
15
1999 10 30 300 100 10
2000 11 29.533333 5 1
2001 12 30.430303 0
2002 13 31.327273
2003 14 32.224242
2004 15 33.121212
2005 16 34.018182
2006 17 34.915152
2007 18 35.812121
2008 19 36.709091
2009 20 37.606061

55 246 1427 385

Year Year(x) y'

Column C
 Historical supply
Year Year(x) Sales(y) XY X2 y' a b
1990 1 23 23 1 23 19.66667 0.89697
1991 2 20 40 4 20
1992 3 21 63 9 21
1993 4 24 96 16 24
1994 5 23 115 25 23
1995 6 26 156 36 26
1996 7 26 182 49 26
1997 8 25 200 64 25
1998 9 28 252 81 28
1999 10 30 300 100 30
2000 11 29.53333 30.77778 0.777778
2001 12 30.4303 30.31111
2002 13 31.32727 31.20808
2003 14 32.22424 32.10505
2004 15 33.12121 33.00202
2005 16 34.01818 33.89899
2006 17 34.91515 34.79596
2007 18 35.81212 35.69293
2008 19 36.70909 36.5899
2009 20 37.60606 37.48687

55 246 1427 385

40

35

30

25

20

15 Column F

10

0
 Historical supply
Year Year(x) Sales(y) XY X2 % increase(decrease) y'
1990 1 23 23 1 0 23
1991 2 20 40 4 -1.5 20
1992 3 21 63 9 0.333333 21
1993 4 24 96 16 0.75 24
1994 5 23 115 25 -0.2 23
1995 6 26 156 36 0.5 26
1996 7 26 182 49 0 26
1997 8 25 200 64 -0.125 25
1998 9 28 252 81 0.333333 28
1999 10 30 300 100 0.2 30
2000 11 29.53333 0.032407 30.97222
2001 12 30.4303 30.49043
2002 13 31.32727 31.41647
2003 14 32.22424 32.34251
2004 15 33.12121 33.26855
2005 16 34.01818 34.19458
2006 17 34.91515 35.12062
2007 18 35.81212 36.04666
2008 19 36.70909 36.9727
2009 20 37.60606 37.89874

a b
55 246 1427 385 19.66667 0.89697
40

35

30

25

20

15 Column I

10

0
 Historical supply
Year Year(x) Sales(y) XY X2 y'
1990 1 23 23 1 23 x^4 x^2 x^2*y
1991 2 20 40 4 20 1 1 23
1992 3 21 63 9 21 16 4 80
1993 4 24 96 16 24 81 9 189
1994 5 23 115 25 23 256 16 384
1995 6 26 156 36 26 625 25 575
1996 7 26 182 49 26 1296 36 936
1997 8 25 200 64 25 2401 49 1274
1998 9 28 252 81 28 4096 64 1600
1999 10 30 300 100 30 6561 81 2268
2000 11 29.53333 72.10612 10000 100 3000
2001 12 30.4303 77.69017
2002 13 31.32727 83.43748 25333 385 10329
2003 14 32.22424 89.34805
2004 15 33.12121 95.42189
2005 16 34.01818 101.659
2006 17 34.91515 108.0594
2007 18 35.81212 114.623
2008 19 36.70909 121.3499
2009 20 37.60606 128.2401
2010 21 38.50303 135.2935
a b
55 246 1427 385 19.66667 0.89697
xy y a b c
23 21.45714 3.706494 0.081633
40
63
96
115 160
156 140
182
120
200
252 100
300
80

60 Column F
1427 246
40

20

0
Column F