Tahun Harga Saham (Y) PER (X1) ROI (X2) Bunga (X3)

1990 8300 4.9 6.47 15

1991 7500 3.28 3.14 16
1992 8950 5.05 5 18
1993 8250 4 4.75 23
1994 9000 5.97 6.23 23
1995 8750 4.24 6.03 20
1996 10000 8 8.75 15
1997 8200 7.45 7.72 15
1998 8300 7.47 8 13
1999 10900 12.68 10.4 16
2000 12800 14.45 12.42 17
2001 9450 10.5 8.62 15
2002 13000 17.24 12.07 15
2003 8000 15.56 5.83 21
2004 6500 10.85 5.2 21
2005 9000 16.56 8.53 18
2006 7600 13.24 7.37 21
2007 10200 16.98 9.38 20
2008 9000 8 8.75 14
2009 8750 7.45 7.72 13
2010 10000 7.47 8 19
2011 8200 12.68 10.4 33
2012 8300 14.45 12.42 23
2013 10900 10.5 8.62 24
2014 12800 3.28 12.07 17
2015 9450 5.05 5.83 13
2016 13000 4 5.2 25
2017 8000 5.97 5.83 23
2018 6500 4.24 5 19
2019 9000 17.24 4.75 17
278600 278.75 230.5 562
77617960000 77701.5625 53130.25 315844

-54103309196.2406 -247534509848.82
 1868241669.24337 -247534509848.82
8244336289.63229 -247534509848.82 30
-4832153432.91368 -247534509848.82 278.75
-716780.48532486 -247534509848.82 230.5
-503891949.153581 -247534509848.82 5280.74
451640398.09509 -247534509848.82
64730022.2067652 -247534509848.82 278600
-67578619.4925079 -247534509848.82 2624206
374896780.80904 -247534509848.82 2214532
-1630254129.90734 -247534509848.82 5195900
486296188.394835 -247534509848.82
-52795948.0834789 -247534509848.82 30
-378938.790249824 -247534509848.82 278.75
482645.85752511 -247534509848.82 230.5
2808287.82940757 -247534509848.82 5280.74

30
0.218568753218627 0.218568753218627 278.75
-0.007547398826872 -0.007547398826872 230.5
-0.033305805702274 -0.033305805702274 5280.74
0.019521130350127 0.019521130350127
2.89567901365603E-06 2.89567901365603E-06 30
0.002035643229953 0.002035643229953 278.75
-0.001824555284719 -0.001824555284719 230.5
-0.000261498981481 -0.000261498981481 5280.74
0.000273006860877 0.000273006860877
-0.00151452329228 -0.00151452329228
0.006585967067392 0.006585967067392
-0.001964559158607 -0.001964559158607
0.00021328722252 0.00021328722252
1.53085236673165E-06 1.53085236673165E-06
-1.94981240320747E-06 -1.94981240320747E-06
-1.13450356118939E-05 -1.13450356118939E-05
 Y^2 X1^2 X2^2 X3^2 X1.X2 X1.X3 X2.X3 X1.Y X2.Y
68890000 24.01 41.8609 225 31.703 73.5 97.05 40670 53701
56250000 10.7584 9.8596 256 10.2992 52.48 50.24 24600 23550
80102500 25.5025 25 324 25.25 90.9 90 45197.5 44750
68062500 16 22.5625 529 19 92 109.25 33000 39187.5
81000000 35.6409 38.8129 529 37.1931 137.31 143.29 53730 56070
76562500 17.9776 36.3609 400 25.5672 84.8 120.6 37100 52762.5
100000000 64 76.5625 225 70 120 131.25 80000 87500
67240000 55.5025 59.5984 225 57.514 111.75 115.8 61090 63304
68890000 55.8009 64 169 59.76 97.11 104 62001 66400
118810000 160.7824 108.16 256 131.872 202.88 166.4 138212 113360
163840000 208.8025 154.2564 289 179.469 245.65 211.14 184960 158976
89302500 110.25 74.3044 225 90.51 157.5 129.3 99225 81459
169000000 297.2176 145.6849 225 208.0868 258.6 181.05 224120 156910
64000000 242.1136 33.9889 441 90.7148 326.76 122.43 124480 46640
42250000 117.7225 27.04 441 56.42 227.85 109.2 70525 33800
81000000 274.2336 72.7609 324 141.2568 298.08 153.54 149040 76770
57760000 175.2976 54.3169 441 97.5788 278.04 154.77 100624 56012
104040000 288.3204 87.9844 400 159.2724 339.6 187.6 173196 95676
81000000 64 76.5625 196 70 112 122.5 72000 78750
76562500 55.5025 59.5984 169 57.514 96.85 100.36 65187.5 67550
100000000 55.8009 64 361 59.76 141.93 152 74700 80000
67240000 160.7824 108.16 1089 131.872 418.44 343.2 103976 85280
68890000 208.8025 154.2564 529 179.469 332.35 285.66 119935 103086
118810000 110.25 74.3044 576 90.51 252 206.88 114450 93958
163840000 10.7584 145.6849 289 39.5896 55.76 205.19 41984 154496
89302500 25.5025 33.9889 169 29.4415 65.65 75.79 47722.5 55093.5
169000000 16 27.04 625 20.8 100 130 52000 67600
64000000 35.6409 33.9889 529 34.8051 137.31 134.09 47760 46640
42250000 17.9776 25 361 21.2 80.56 95 27560 32500
81000000 297.2176 22.5625 289 81.89 293.08 80.75 155160 42750
2678895000 3238.1683 1958.261 11106 2308.3183 5280.74 4308.33 2624206 2214532
 278.75 230.5 562
3238.168 2308.318 5280.74 -247534509849
2308.318 1958.261 4308.33 -247534509849
5280.74 4308.33 11106

278.75 230.5 562

3238.168 2308.318 5280.74 1.102199E+13
2308.318 1958.261 4308.33 1.102199E+13 -44.5271
5280.74 4308.33 11106

278600 230.5 562

2624206 2308.318 5280.74 2.642784E+13
2214532 1958.261 4308.33 2.642784E+13 -106.7643
5195900 4308.33 11106

278.75 278600 562 699.239

3238.168 2624206 5280.74 -1.256726E+14
2308.318 2214532 4308.33 -1.256726E+14 507.6974
5280.74 5195900 11106

278.75 230.5 278600

3238.168 2308.318 2624206 -8.486298E+13
2308.318 1958.261 2214532 -8.486298E+13 342.8329
5280.74 4308.33 5195900
X3.Y
124500
120000
161100
189750
207000
175000
150000
123000
107900
174400
217600
141750
195000
168000
136500
162000
159600
204000
126000
113750
190000
270600
190900
261600
217600
122850
325000
184000
123500
153000
5195900
-12405249.556

-280171397.4

2613061087

1124312132.6

1781325601.2