HIST DEMAND PROJECTED DEMAND

Y X A
2018 91485 1 2023 74773.6
2019 92546 2 2024 74773.6
2020 97530 3 2025 74773.6
2021 101934 4 2026 74773.6
2022 135000 5 2027 74773.6

A= 74773.6 74773.6
B= 9641.8 9641.8
HIST SUPPLY PROJECTED SUPPLY
Y X A
2018 90000 1 2023 79706.9
2019 90523 2 2024 79706.9
2020 93057 3 2025 79706.9
2021 100000 4 2026 79706.9
2022 115415 5 2027 79706.9

A= 79706.9
B= 6030.7

YEAR DEMAND SUPPLY GAP GAP IN %

2023 132624.40 115891.10 16733.3 248516 0.06733 6.73
2024 142266.20 121921.80 20344.4 264188 0.07701 7.70
2025 151908.00 127952.50 23955.5 279861 0.08560 8.56
2026 161549.80 133983.20 27566.6 295533 0.09328 9.33
2027 171191.60 140013.90 31177.7 311206 0.10018 10.02
OJECTED DEMAND
B
9641.8 6 132624.40
9641.8 7 142266.20
9641.8 8 151908.00
9641.8 9 161549.80
9641.8 10 171191.60

OJECTED SUPPLY
B
6030.7 6 115891.10
6030.7 7 121921.80
6030.7 8 127952.50
6030.7 9 133983.20
6030.7 10 140013.90