Year Sales

2010 1,890,532
2011 2,098,490
2012 2,350,308
2013 3,432,000
2014 3,850,000
2015 4299999.8
2016 4825244.4
2018 5875733.6
2019 6400978.2
2020 6926222.8
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.9490387895
R Square 0.9006746239
Adjusted R Square 0.8675661652
Standard Error 246861.98404
Observations 5

ANOVA
df SS MS F Significance F
Regression 1 1657820071987 1.65782E+12 27.2037617906 0.01370394183
Residual 3 182822517497.9 60940839166
Total 4 1840642589485

Coefficients Standard Error t Stat P-value Lower 95%

Intercept 536038.13951 362792.9088259 1.4775320202 0.23604673603 -618530.812627
Sales 0.6775758708 0.129910259493 5.2157225569 0.01370394183 0.26414344552
Upper 95% Lower 95.0% Upper 95.0%
1690607 -618530.812627 1690607.09164
1.091008 0.26414344552 1.0910082961
Year Sales Cost of goods sold
2010 1,570,200 1,890,532
2011 2,098,490 1,695,694
2012 2,350,308 1,992,400
2013 3,432,000 2,864,000
2014 3,850,000 3,250,000
2015 4428133 3489602.44419994
2016 5017444 3882672.88119994
2018 6196066 4668813.75519978
2019 6785377 5061884.19219978
2020 7374688 5454954.62919978
Year Sales with Constant without constant
2010 1,890,532
2011 2,098,490
2012 2,350,308
2013 3,432,000
2014 3,850,000
2015 4300000 4299999.8 2728849.56906643
2016 4825244
2017 5350489
2018 5875734
2019 6400978
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.94903878945
R Square 0.90067462388
Adjusted R Square 0.86756616518
Standard Error 246861.984044
Observations 5

ANOVA
df SS MS F Significance F
Regression 1 1.66E+12 1657820071987 27.2037617906 0.01370394183
Residual 3 1.83E+11 60940839166
Total 4 1.84E+12

Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

Intercept 536038.139505 362792.9 1.47753202024 0.23604673603 -618530.812627 1690607
Sales 0.67757587081 0.12991 5.2157225569 0.01370394183 0.26414344552 1.091008
Lower 95.0%
Upper 95.0%
-618531 1690607
0.264143 1.091008
Year Sales Cost of goods sold
2010 1,570,200 1,890,532
2011 2,098,490 1,695,694
2012 2,350,308 1,992,400
2013 3,432,000 2,864,000
2014 3,850,000 3,250,000
2015 4299999.8 3404137.86660005
2016 4825244.4 3754476.01480006
2017 5350489 4104814.163
2018 5875733.6 4455152.31120002
2019 6400978.2 4805490.45940003
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.9828250459
R Square 0.9659450709
Adjusted R Square 0.9489176063
Standard Error 196000.55746
Observations 7

ANOVA
df SS MS F Significance F
Regression 2 4358600399078 2.1793E+12 56.7286495998 0.0011597382
Residual
Total
4 153664874091.9 38416218523
6 4512265273170
COGS= 1.12 *(Sales)-278883
+560447374
Coefficients Standard Error t Stat P-value Lower 95%
Intercept 560447373.57 628454460.8425 0.8917867697 0.42290519747 -1184421938
Year -278883.63944 313043.419993 -0.8908784585 0.42333830284 -1148031.51054
Sales 1.1290777 0.527470713789 2.1405504997 0.09902655895 -0.3354157814
2 *(Sales)-278883.639*(Year)
+560447374
Upper 95%Lower 95.0%
Upper 95.0%
2.31E+09 -1.18E+09 2.31E+09
590264.2 -1148032 590264.2
2.593571 -0.335416 2.593571
Year Sales Cost of goods sold
2010 1570200 1890532
2011 2098490 1695694
2012 2350308 1992400
2013 3432000 2864000
2014 3850000 3250000
2015 4428133 3489602.44419994
2016 5017444 3882672.88119994
2017 6585632 5374763.05152953
2018 7837995 6509894.54763997
2019 5322586 3390918.70003664
2020 7740167 5841671.85553288
Years of saving 33 years
Savings rate 12%
Years to live after retirement 27
Rate after retirement 6%
Annuity After retirement 180000
Lumpsum amount on death 2500000.00
PV of Retirement annuity $2,520,569.91
PV of lumpsum amount $518,419.88
Total PV of all amounts $3,038,989.79
Deposit every year $7,923.92