EXPORT DATA FROM UN STATISTICAL OFFICE

YEAR NET WEIGHT (kg) TRADE VALUE (USD) PRICE IN PHP HISTORICAL PRICE
2007 2,373,930.00 1,365,010.00 62,995,211.50 26.54
2008 0.00 #DIV/0!
2009 7,292,410.00 6,298,820.00 300,075,784.80 41.15
2010 98,106,472.00 89,151,112.00 4,021,606,662.32 40.99
2011 73,036,128.00 88,020,512.00 3,812,168,374.72 52.20
2012 3,196,088.00 3,847,434.00 162,477,137.82 50.84
2013 2,195,496.00 3,134,904.00 133,076,674.80 60.61
2014 18,549,080.00 18,935,764.00 840,747,921.60 45.33
2015 71,877,504.00 54,382,740.00 2,474,414,670.00 34.43
2016 96,566,496.00 67,747,208.00 3,217,314,907.92 33.32
2017 77,863,000.00 67,747,208.00 3,414,459,283.20 43.85

IMPORT DATA FROM UN STATISTICAL OFFICE

YEAR NET WEIGHT (kg) TRADE VALUE (USD) PRICE IN PHP HISTORICAL PRICE
2007 0.00 0.00 #DIV/0!
2008 53,258,476.00 74,949,392.00 3,332,999,462.24 62.58
2009 60,528,696.00 52,830,100.00 2,516,825,964.00 41.58
2010 46,477,416.00 54,687,016.00 2,466,931,291.76 53.08
2011 42,067,744.00 57,457,200.00 2,488,471,332.00 59.15
2012 12,945,062.00 13,971,121.00 590,000,439.83 45.58
2013 13,705,491.00 5,593,849.00 237,458,890.05 17.33
2014 12,564,959.00 19,156,456.00 850,546,646.40 67.69
2015 31,313.00 127,064.00 5,781,412.00 184.63
2016 3,854,348.00 3,244,999.00 154,105,002.51 39.98
2017 3,854,348.00 34,156,752.00 1,721,500,300.80 446.64
FICE
USD TO PHP
46.15
44.47
47.64
45.11
43.31
42.23
42.45
44.4
45.5
47.49
50.4

FICE
USD TO PHP
46.15
44.47
47.64
45.11
43.31
42.23
42.45
44.4
45.5
47.49
50.4
 EXPORT DATA FROM UN COMTRADE
YEAR NET WEIGHT (kg) TRADE VALUE (USD) PRICE IN PHP HISTORICAL PRICE
2006 0 0 0.00 #DIV/0!
2007 2,373,930.00 1,365,010.00 62,995,211.50 26.54
2008 - 0.00 #VALUE!
2009 7,292,410.00 6,298,820.00 300,075,784.80 41.15
2010 11,739,635.00 10,188,248.00 459,591,867.28 39.15
2011 26,633,797.00 30,896,839.00 1,338,142,097.09 50.24
2012 3,196,088.00 3,847,434.00 162,477,137.82 50.84
2013 2,195,496.00 3,134,904.00 133,076,674.80 60.61
2014 1,785,000.00 615,650.00 27,334,860.00 15.31
2015 9,975,000.00 7,808,830.00 355,301,765.00 35.62
2016 96,566,500.00 67,747,210.00 3,217,315,002.90 33.32
2017 154,618,500.00 135,697,595.00 6,839,158,788.00 44.23

IMPORT DATA FROM UN COMTRADE

YEAR NET WEIGHT (kg) TRADE VALUE (USD) PRICE IN PHP HISTORICAL PRICE
2006 51,534,095.00 51,451,725.00 2,639,988,009.75 51.23
2007 83,751,966.00 72,418,137.00 3,342,097,022.55 39.90
2008 53,258,477.00 74,949,392.00 3,332,999,462.24 62.58
2009 60,528,698.00 52,830,100.00 2,516,825,964.00 41.58
2010 46,477,418.00 54,687,018.00 2,466,931,381.98 53.08
2011 42,067,745.00 57,457,200.00 2,488,471,332.00 59.15
2012 12,945,062.00 13,971,121.00 590,000,439.83 45.58
2013 13,705,491.00 5,593,849.00 237,458,890.05 17.33
2014 12,564,959.00 19,156,455.00 850,546,602.00 67.69
2015 27,709.00 28,603.00 1,301,436.50 46.97
2016 3,854,348.00 3,244,999.00 154,105,002.51 39.98
2017 48,149,782.00 37,823,484.00 1,906,303,593.60 39.59
USD TO PHP
51.31
46.15
44.47
47.64
45.11
43.31
42.23
42.45
44.4
45.5
47.49
50.4

USD TO PHP
51.31
46.15
44.47
47.64
45.11
43.31
42.23
42.45
44.4
45.5
47.49
50.4
 HISTORICAL DEMAND OF PROPYLENE
YEAR REVENUE TOTAL COST OF GOOD HISTORICAL PRICE NPWRM TNP NPWRM/TNP % Mass of Propylene (kg) Column1 HISTORICAL HISTORICAL DEMAND, kg
PRODUCERS YEAR EXPORT, kg DERIVED DEMAND, kg DEMAND, kg
160,000.00
2006 5,303,742,986.00 589,304,776.22 51.23 1 9 0.11 100% 11,503,570.55 Err:507 2006 0.00 151,605.62 151,605.62
2007 5,151,157,476.00 572,350,830.67 39.90 1 9 0.11 100% 14,342,943.06 Err:507 2007 2,373,930.00 Err:507 Err:507 140,000.00

2008 8,479,117,287.00 942,124,143.00 62.58 1 9 0.11 100% 15,054,336.96 Err:507 2008 - Err:507 Err:507 120,000.00
2009 5,570,751,354.00 618,972,372.67 41.58 1 9 0.11 100% 14,886,047.88 Err:507 2009 7,292,410.00 Err:507 Err:507 100,000.00
JG SUMMIT
2010 3,306,184,683.00 367,353,853.67 53.08 1 9 0.11 100% 6,921,010.75 Err:507 2010 11,739,635.00 Err:507 Err:507
PETROCHEMICALS 80,000.00
2011 4,781,883,298.00 531,320,366.44 59.15 1 9 0.11 100% 8,982,000.07 Err:507 2011 26,633,797.00 Err:507 Err:507
INCORPORATED 60,000.00
2012 4,912,723,947.00 545,858,216.33 45.58 1 9 0.11 100% 11,976,547.77 Err:507 2012 3,196,088.00 Err:507 Err:507
2013 542,545,359.00 60,282,817.67 17.33 1 9 0.11 100% 3,479,362.74 Err:507 2013 2,195,496.00 Err:507 Err:507 40,000.00
2014 3,226,178,660.00 358,464,295.56 67.69 1 9 0.11 100% 5,295,523.10 Err:507 2014 1,785,000.00 Err:507 Err:507 20,000.00
2015 26,780,296,575.00 2,975,588,508.33 46.97 1 9 0.11 100% 63,353,518.96 Err:507 2015 9,975,000.00 Err:507 Err:507
0.00
TOTAL 68,054,581,625.00 7,561,620,180.56 TOTAL 65,191,356.00 2,519,905.01 67,711,261.01 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
MANUFACTURERS DEMAND DERIVED
HISTORICAL DEMAND, kg
2006 73,530,999.00 6,127,583.25 51.23 1 12 0.08 100% 119,613.97 Err:507
2007 59,507,451.00 4,958,954.25 39.90 1 12 0.08 100% 124,269.93 Err:507
2008 53,050,445.00 4,420,870.42 62.58 1 12 0.08 100% 70,641.72 Err:507
2009 50,365,546.00 4,197,128.83 41.58 1 12 0.08 100% 100,939.34 Err:507 HISTORICAL SUPPLY OF PROPYLENE
SANKO PLASTICS
PHILIPPINE 2010 69,652,396.00 5,804,366.33 53.08 1 12 0.08 100% 109,355.28 Err:507 YEAR IMPORT,kg
HISTORICAL
DERIVED SUPPLY, kg SUPPLY, kg
HISTORICAL SUPPLY, kg
INCORPORATED 2011 68,881,852.00 5,740,154.33 59.15 1 12 0.08 100% 97,037.63 Err:507 2006 51,534,095.00 Err:507 Err:507 1.00
2012 73,106,672.00 6,092,222.67 45.58 1 12 0.08 100% 133,668.04 Err:507 2007 83,751,966.00 Err:507 Err:507 0.90
2013 80,853,233.00 6,737,769.42 17.33 1 12 0.08 100% 388,886.00 Err:507 2008 53,258,477.00 Err:507 Err:507 0.80
2014 99,891,136.00 8,324,261.33 67.69 1 12 0.08 100% 122,972.69 Err:507 2009 60,528,698.00 Err:507 Err:507 0.70
2015 110,888,645.00 9,240,720.42 46.97 1 12 0.08 100% 196,745.00 Err:507 2010 46,477,418.00 Err:507 Err:507 0.60
TOTAL 739,728,375.00 61,644,031.25 2011 42,067,745.00 Err:507 Err:507 0.50
2012 12,945,062.00 Err:507 Err:507 0.40
2006 0.00 51.23 1 26 0.04 100% 0.00 Err:507 2013 13,705,491.00 Err:507 Err:507 0.30
2007 0.00 39.90 1 26 0.04 100% 0.00 Err:507 2014 12,564,959.00 Err:507 Err:507 0.20
2008 10,834,837.00 416,724.50 62.58 1 26 0.04 100% 6,658.90 Err:507 2015 27,709.00 Err:507 Err:507 0.10
2009 5,528,547.00 212,636.42 41.58 1 26 0.04 100% 5,113.82 Err:507 TOTAL 376,833,911.00 154,236,913.24 531,098,533.24 0.00
AVESTRONICS 2010 11,384,148.00 437,851.85 53.08 1 26 0.04 100% 8,249.21 Err:507 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
INCORPORATED 2011 13,251,826.00 509,685.62 59.15 1 26 0.04 100% 8,616.26 Err:507 HISTORICAL SUPPLY, kg
2012 17,431,211.00 670,431.19 45.58 1 26 0.04 100% 14,709.77 Err:507
2013 63,051,551.00 2,425,059.65 17.33 1 26 0.04 100% 139,967.95 Err:507
2014 87,861,835.00 3,379,301.35 67.69 1 26 0.04 100% 49,921.76 Err:507
2015 89,439,093.00 3,439,965.12 46.97 1 26 0.04 100% 73,240.60 Err:507 YEAR DEMAND SUPPLY TRADE GAP 160,000.00
TOTAL 298,783,048.00 11,491,655.69 2006 151,605.62 Err:507 62,771,024.23
2007 Err:507 Err:507 95,404,609.58 140,000.00

2006 94,198,538.00 1,883,970.76 51.23 2 100 0.02 100% 36,776.20 Err:507 2008 Err:507 Err:507 68,039,865.46 120,000.00
2007 107,026,229.00 2,140,524.58 39.90 2 100 0.02 100% 53,640.91 Err:507 2009 Err:507 Err:507 67,814,599.85
2008 149,143,862.00 2,982,877.24 62.58 2 100 0.02 100% 47,663.82 Err:507 2010 Err:507 Err:507 41,428,008.75 100,000.00
2009 117,788,599.00 2,355,771.98 41.58 2 100 0.02 100% 56,655.41 Err:507 2011 Err:507 Err:507 24,182,699.05
80,000.00
SIKA PHILIPPINES 2010 127,426,245.00 2,548,524.90 53.08 2 100 0.02 100% 48,014.65 Err:507 2012 Err:507 Err:507 21,395,155.78
INCORPORATED 2011 122,188,274.00 2,443,765.48 59.15 2 100 0.02 100% 41,311.99 Err:507 2013 Err:507 Err:507 14,246,144.25 60,000.00
2012 152,640,589.00 3,052,811.78 45.58 2 100 0.02 100% 66,981.03 Err:507 2014 Err:507 Err:507 15,760,585.00
40,000.00
2013 164,181,768.00 3,283,635.36 17.33 2 100 0.02 100% 189,522.64 Err:507 2015 Err:507 Err:507 52,344,580.26
2014 311,279,584.00 6,225,591.68 67.69 2 100 0.02 100% 91,969.45 Err:507 20,000.00
2015 382,946,800.00 7,658,936.00 46.97 2 100 0.02 100% 163,067.09 Err:507 TOTAL 67,711,261.01 531,098,533.24 463,387,272.23
TOTAL 1,728,820,488.00 34,576,409.76 0.00
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
2006 0.00 51.23 1 100 0.01 100% 0.00 Err:507 DEMAND SUPPLY
2007 1,008,780,408.00 10,087,804.08 39.90 1 100 0.01 100% 252,797.40 Err:507 YEAR DEMAND SUPPLY
2008 1,043,559,911.00 10,435,599.11 62.58 1 100 0.01 100% 166,751.94 Err:507 2006 151,605.62 Err:507
2009 960,997,545.00 9,609,975.45 41.58 1 100 0.01 100% 231,116.22 Err:507 2007 Err:507 Err:507
STEPAN PHILS 2010 1,108,951,812.00 11,089,518.12 53.08 1 100 0.01 100% 208,928.46 Err:507 2008 Err:507 Err:507
INCORPORATED 2011 1,472,582,995.00 14,725,829.95 59.15 1 100 0.01 100% 248,940.97 Err:507 2009 Err:507 Err:507
2012 1,115,436,983.00 11,154,369.83 45.58 1 100 0.01 100% 244,735.43 Err:507 2010 Err:507 Err:507
2013 998,502,804.00 9,985,028.04 17.33 1 100 0.01 100% 576,309.07 Err:507 2011 Err:507 Err:507
2014 1,112,450,812.00 11,124,508.12 67.69 1 100 0.01 100% 164,340.19 Err:507 2012 Err:507 Err:507
2015 864,589,536.00 8,645,895.36 46.97 1 100 0.01 100% 184,080.53 Err:507 2013 Err:507 Err:507
TOTAL 9,685,852,806.00 96,858,528.06 Err:507 2014 Err:507 Err:507
2015 Err:507 Err:507

29.04%

IMPORT 376,833,911.00 70.96%

LOCAL 154,236,913.24 29.04%
TOTAL 531,070,824.24 100.00%

70.96%

IMPORT LOCAL
 ARITHMETIC STRAIGHT LINE METHOD (ASLM)
YEAR NET WEIGHT a Yi-1 Yc
2006 151,605.62
2007 2,546,870.05 1139056.3217 151,605.62 1,290,661.94
2008 122,405.13 1139056.3217 2,546,870.05 3,685,926.37
2009 7,451,285.55 1139056.3217 122,405.13 1,261,461.46
2010 11,901,209.89 1139056.3217 7,451,285.55 8,590,341.87
2011 26,777,226.02 1139056.3217 11,901,209.89 13,040,266.21
2012 3,406,688.51 1139056.3217 26,777,226.02 27,916,282.35
2013 2,903,915.86 1139056.3217 3,406,688.51 4,545,744.83
2014 2,046,941.86 1139056.3217 2,903,915.86 4,042,972.18
2015 10,403,112.51 1139056.3217 2,046,941.86 3,185,998.18

PROJECTION
YEAR NET WEIGHT,kg a Yi-1 Yc
2016 151,605.62 0 10,403,112.51 10,403,112.51
2017 2,546,870.05 1139056.3217 10,403,112.51 11,542,168.83
2018 122,405.13 1139056.3217 11,542,168.83 12,681,225.15
2019 7,451,285.55 1139056.3217 12,681,225.15 13,820,281.48
2020 11,901,209.89 1139056.3217 13,820,281.48 14,959,337.80
2021 26,777,226.02 1139056.3217 14,959,337.80 16,098,394.12
2022 3,406,688.51 1139056.3217 16,098,394.12 17,237,450.44
2023 2,903,915.86 1139056.3217 17,237,450.44 18,376,506.76
2024 2,046,941.86 1139056.3217 18,376,506.76 19,515,563.08
2025 10,403,112.51 1139056.3217 19,515,563.08 20,654,619.41
NE T W E IG HT, kg

PROJECTED DEMAND
25,000,000.00

20,000,000.00
f(x) = 1139056.32171802x - 2285934432.07256
R² = 1
15,000,000.00

10,000,000.00

5,000,000.00 Projected Demand

Linear (Projected Demand)

0.00
2014 2016 2018 2020 2022 2024 2026
YEAR
YEAR ASLM
2006 151,605.62
2007 2,546,870.05
2008 122,405.13

NE T W EIGHT, kg
2009 7,451,285.55
2010 11,901,209.89
2011 26,777,226.02 Historical and Projected (ASLM)
2012 3,406,688.51 30,000,000.00
Historical and Projec
2013 2,903,915.86 Linear (Historical and
25,000,000.00
2014 2,046,941.86
2015 10,403,112.51 20,000,000.00
f(x) = 879046.708433047x - 1760568644.81679
2016 10,403,112.51 R² = 0.4735146342
15,000,000.00
2017 11,542,168.83
2018 12,681,225.15 10,000,000.00
2019 13,820,281.48
5,000,000.00
2020 14,959,337.80
2021 16,098,394.12 0.00
2004 2006 2008 2010 2012 2014 2016 2018 2020 2022
2022 17,237,450.44
YEAR
2023 18,376,506.76
2024 19,515,563.08
2025 20,654,619.41
E METHOD (ASLM)
Y-Yc (Y-Yc)^2 Year Net Weight
2006 151,605.62
1,256,208.11 1,578,058,820,109.57 2007 2,546,870.05
-3,563,521.24 12,698,683,599,999.60 2008 122,405.13
6,189,824.10 38,313,922,336,666.20 2009 7,451,285.55
3,310,868.02 10,961,847,032,298.90 2010 11,901,209.89
13,736,959.81 188,704,064,844,744.00 2011 26,777,226.02
-24,509,593.83 600,720,189,955,824.00 2012 3,406,688.51
-1,641,828.97 2,695,602,370,550.03 2013 2,903,915.86
-1,996,030.32 3,984,137,043,856.29 2014 2,046,941.86
7,217,114.33 52,086,739,212,552.40 2015 10,403,112.51
SUMMATION 911,743,245,216,601.00 Total 67,711,261.01
Standard Deviation 9,548,524.73
r 881.5032904796
PROJECTION
YEAR Yi-1
2016
2017 10,403,112.51
2018 102,106,891.61
2019 1,002,182,500.93
2020 9,836,454,223.28
2021 96,545,121,867.99
2022 947,593,547,931.93
2023 9,300,661,853,324.52
2024 91,286,302,126,763.30
2025 895,978,059,131,353.00
NE T W E IG HT, kg

PROJECT
10,000,000,000,000,000.00
9,000,000,000,000,000.00 Pr
Li
8,000,000,000,000,000.00
7,000,000,000,000,000.00
6,000,000,000,000,000.00
5,000,000,000,000,000.00
4,000,000,000,000,000.00
3,000,000,000,000,000.00
2,000,000,000,000,000.00
1,000,000,000,000,000.00
2026 0.00
2014 2016
 YEAR AGCM
2006 151,605.62
2007 2,546,870.05
2008 122,405.13
2009 7,451,285.55
2010 11,901,209.89
and Projected (ASLM) 2011 26,777,226.02
2012 3,406,688.51
Historical and Projected
Linear (Historical and Projected)
2013 2,903,915.86
2014 2,046,941.86
2015 10,403,112.51
433047x - 1760568644.81679
42
2016 2,046,941.86
2017 102,106,891.61
2018 1,002,182,500.93
2019 9,836,454,223.28
2020 96,545,121,867.99
2021 947,593,547,931.93
2012 2014 2016 2018 2020 2022 2024 2026 2028
2022 9,300,661,853,324.52
YEAR
2023 91,286,302,126,763.30
2024 895,978,059,131,353.00
2025 8,794,054,132,349,694.00
 ARITHMETIC GEOMETRIC CURVE METHOD (AGCM)

% inc or dec Yi+1 1+r Yc

0.00 0.12 9.82 0.01
1,579.93 1.19 9.82 0.12
-95.19 11.64 9.82 1.19
5,987.40 114.21 9.82 11.64
59.72 1,120.98 9.82 114.21
125.00 11,002.41 9.82 1,120.98
-87.28 107,989.06 9.82 11,002.41
-14.76 1,059,916.21 9.82 107,989.06
-29.51 10,403,112.51 9.82 1,059,916.21
408.23 0.00 0.00 0.00
7,933.53

1+r Yc
9.82 2,046,941.86
9.82 102,106,891.61
9.82 1,002,182,500.93
9.82 9,836,454,223.28
9.82 96,545,121,867.99
9.82 947,593,547,931.93
9.82 9,300,661,853,324.52
9.82 91,286,302,126,763.30
9.82 895,978,059,131,353.00
9.82 8,794,054,132,349,694.00

PROJECTED DEMAND
0.00
0.00 Projected Demand
Linear (Projected Demand)
0.00
0.00
0.00
0.00
0.00
0.00 f(x) = 520627169068088x - 1.05094802767838E+018
0.00 R² = 0.3261698271
0.00
0.00
2014 2016 2018 2020 2022 2024 2026
YEAR
 NET W EIGHT, kg

Historical and Projected (AGCM)

10,000,000,000,000,000.00
Historical and Projected
9,000,000,000,000,000.00
Linear (Historical and Projected)
8,000,000,000,000,000.00
7,000,000,000,000,000.00
6,000,000,000,000,000.00
5,000,000,000,000,000.00
4,000,000,000,000,000.00
3,000,000,000,000,000.00
2,000,000,000,000,000.00
1,000,000,000,000,000.00 f(x) =
f(x) = 138210695258462x
138210695258462x - 2.78074072578198E+017
- 2.78074072578198E+017
R²
R² =
= 0.1731763577
0.1731763577
0.00
2004 2006 2008 2010 2012 2014 2016 2018 2020 2022 2024 2026 2028

YEAR
CM)
DEVIATION
Y-Yc (Y-Yc)^2 YEAR NET WEIGHT
151,605.62 22,984,262,654.02 2006 151,605.62
2,546,869.93 6,486,546,431,277.27 2007 2,546,870.05
122,403.95 14,982,726,754.01 2008 122,405.13
7,451,273.92 55,521,482,969,794.50 2009 7,451,285.55
11,901,095.68 141,636,078,425,401.00 2010 11,901,209.89
26,776,105.05 716,959,801,569,757.00 2011 26,777,226.02
3,395,686.10 11,530,684,064,410.60 2012 3,406,688.51
2,795,926.80 7,817,206,659,676.90 2013 2,903,915.86
987,025.65 974,219,630,983.56 2014 2,046,941.86
0.00 0.00 2015 10,403,112.51
SUMMATION 940,963,986,740,709.00 Total 67,711,261.01
SD 9,700,329.82

PROJECTION
YEAR X
2016 10
2017 11
2018 12
2019 13
2020 14
2021 15
2022 16
2023 17
2024 18
2025 19
NE T W E IG H T, kg

PROJECTED DEM
90,000,000.00
80,000,000.00 Projected Deman
Linear (Projected
70,000,000.00 f(x) = 5235030.0348069x
R² = 1
60,000,000.00
50,000,000.00
40,000,000.00
30,000,000.00
20,000,000.00
10,000,000.00
0.00
2014 2016 2018
YE
d
Projected)

8198E+017
E+017

024 2026 2028

 STATISTICAL STRAIGHT LINE METHOD

x x^2 XY a b
1 1 151,605.62 -22,021,539.09 5,235,030.03
2 4 5,093,740.10 -22,021,539.09 5,235,030.03
3 9 367,215.40 -22,021,539.09 5,235,030.03
4 16 29,805,142.21 -22,021,539.09 5,235,030.03
5 25 59,506,049.46 -22,021,539.09 5,235,030.03
6 36 160,663,356.15 -22,021,539.09 5,235,030.03
7 49 23,846,819.58 -22,021,539.09 5,235,030.03
8 64 23,231,326.89 -22,021,539.09 5,235,030.03
9 81 18,422,476.76 -22,021,539.09 5,235,030.03
10 100 104,031,125.11 -22,021,539.09 5,235,030.03
55 385 425,118,857.27

new bx Yc
52,350,300.35 30,328,761.26
57,585,330.38 35,563,791.29
62,820,360.42 40,798,821.33
68,055,390.45 46,033,851.36
73,290,420.49 51,268,881.40
78,525,450.52 56,503,911.43
83,760,480.56 61,738,941.47
88,995,510.59 66,973,971.50
94,230,540.63 72,209,001.54
99,465,570.66 77,444,031.57

PROJECTED DEMAND
0.00
0.00 Projected Demand
Linear (Projected Demand)
0.00 f(x) = 5235030.0348069x - 10523491788.9127
R² = 1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2014 2016 2018 2020 2022 2024 2026
YEAR
LINE METHOD

bx Yc Y-Yc (Y-Yc)^2
5,235,030.03 -16,786,509.06 16,938,114.67 286,899,728,601,710.00
10,470,060.07 -11,551,479.02 14,098,349.07 198,763,446,485,752.00
15,705,090.10 -6,316,448.99 6,438,854.12 41,458,842,383,019.00
20,940,120.14 -1,081,418.95 8,532,704.50 72,807,046,135,999.10
26,175,150.17 4,153,611.08 7,747,598.81 60,025,287,288,040.90
31,410,180.21 9,388,641.12 17,388,584.91 302,362,885,020,874.00
36,645,210.24 14,623,671.15 -11,216,982.64 125,820,699,600,473.00
41,880,240.28 19,858,701.19 -16,954,785.33 287,464,745,473,716.00
47,115,270.31 25,093,731.22 -23,046,789.36 531,154,499,856,916.00
52,350,300.35 30,328,761.26 -19,925,648.75 397,031,477,988,250.00
Summation 2,303,788,658,834,750.00
SD 15,178,236.59