REKAPITULASI MODAL SENDIRI DAN ... -...
-
Upload
nguyenhanh -
Category
Documents
-
view
224 -
download
0
Transcript of REKAPITULASI MODAL SENDIRI DAN ... -...
1
REKAPITULASI MODAL SENDIRI DAN KREDIT NON ANGGOTA DENGAN SHU TAHUN BERJALAN
PRIMKOPTI HANDAYANI SALATIGA
JANUARI 2009 - DESEMBER 2011
NO URAIAN MODAL SENDIRI
JUMLAH KREDIT NON ANGGOTA
SHU THN BERJALAN SIMP.
ANGGOTA CADANGAN DONASI
1 Jan-09 218.621.763
788.757.017 21.250.000
1.023.103.692 139.157.391 (5.525.088)
2 Feb-09 218.611.763
790.370.767 21.250.000
1.021.980.192 145.044.557 (8.252.339)
3 Mar-09 218.611.763
791.445.767 21.250.000
1.021.521.075 145.843.243 (9.786.455)
4 Apr-09 218.601.763
792.771.767 21.250.000
1.022.305.955 149.361.186 (10.317.575)
5 Mei-09 218.601.763
794.813.267 21.250.000
1.024.378.693 145.382.391 (10.286.337)
6 Jun-09 218.611.763
792.555.767 21.250.000
1.020.961.119 136.468.509 (11.456.411)
7 Jul-09 218.611.763
793.809.267 21.250.000
1.009.524.675 130.394.582 (24.146.355)
8 Agust-09 218.611.763
795.088.767 21.250.000
1.006.692.029 123.087.156 (28.258.501)
9 Sep-09 218.611.763
796.386.517 21.250.000
998.649.302 124.479.921 (37.598.979)
10 Okt-09 218.611.763
798.098.017 21.250.000
1.004.003.501 121.551.557 (33.956.280)
11 Nop-09 218.611.763
799.513.767 21.250.000
1.000.725.135 122.269.033 (38.650.395)
12 Des-09 218.611.763
789.279.017 21.250.000
1.039.795.905 113.320.746 10.655.124
1 Jan-10 218.631.763
801.036.642 21.250.000 1.041.294.820 110.091.909 376.415
2 Feb-10 218.631.763
802.297.392 21.250.000 1.039.018.537 105.412.599 (3.160.617)
3 Mar-10 218.631.763
801.196.142 21.250.000 1.045.815.308 109.880.863 4.737.402
4 Apr-10 218.631.763
802.642.141 21.250.000 1.040.328.393 122.346.392 (2.195.511)
5 Mei-10 218.655.763
803.348.391 21.250.000 1.047.117.244 117.811.734 3.863.089
6 Jun-10 218.655.763
800.443.392 21.250.000 1.034.810.846 110.861.882 (5.538.309)
7 Jul-10 218.655.763
801.763.892 21.250.000 1.028.552.375 110.381.031 (13.117.279)
8 Agust-10 218.655.763
802.865.642 21.250.000 1.027.084.762 114.658.513 (15.686.643)
9 Sep-10 218.655.763
803.704.892 21.250.000 1.001.807.185 107.652.748 (41.803.470)
10 Okt-10 218.655.763
802.464.642 21.250.000 994.614.050 105.539.942 (47.756.354)
11 Nop-10 218.655.763
803.314.642 21.250.000 994.909.651 105.464.008 (48.310.754)
12 Des-10 218.655.763
794.554.142 21.250.000 1.036.765.896 92.824.862 2.305.990
1 Jan-11 218.655.763
797.224.133 21.250.000 1.037.853.537 91.050.819 723.641
2
2 Feb-11 218.655.763
798.707.383 21.250.000 1.021.708.323 93.234.891 (16.904.823)
3 Mar-11 218.655.763
799.832.133 21.250.000 1.003.523.546 92.139.317 (36.214.349)
4 Apr-11 218.655.763
800.842.883 21.250.000 997.670.527 90.044.616 (43.078.118)
5 Mei-11 218.655.763
8.001.270.383 21.250.000 979.876.662 81.050.578 (61.299.483)
6 Jun-11 218.655.763
802.303.383 21.250.000 988.385.612 80.794.678 (53.829.533)
7 Jul-11 218.655.763
803.470.383 21.250.000 971.300.782 89.766.947 (72.075.364)
8 Agust-11 218.655.763
804.226.383 21.250.000 962.597.462 87.123.122 (81.534.683)
9 Sep-11 218.655.763
805.141.633 21.250.000 965.835.307 85.413.283 (79.212.088)
10 Okt-11 218.655.763
804.079.633 21.250.000 953.392.187 114.772.371 (90.593.209)
11 Nop-11 218.100.904
804.904.133 21.250.000 959.804.427 120.528.103 (84.450.609)
12 Des-11 218.100.904
795.840.133 21.250.000 1.041.017.243 179.723.451 5.826.206
3
4
5
6
7
8
9
Uji Normalitas Modal Sendiri ( X1) dengan Perolehan Sisa
Hasil Usaha Pada PRIMKOPTI “Handayani” di Salatiga Tahun
2009-2011
One – Sample Kolmogorov – Smirnov Test
One-Sample Kolmogorov-Smirnov Test
modal shu
N 36 36
Normal Parametersa,,b
Mean 1.0114E9 2.8986E7
Std. Deviation 2.66051E
7
2.74201E
7
Most Extreme
Differences
Absolute .169 .198
Positive .089 .198
Negative -.169 -.148
Kolmogorov-Smirnov Z 1.013 1.188
Asymp. Sig. (2-tailed) .257 .119
a. Test distribution is Normal.
b. Calculated from data.
10
Uji Normalitas Kredit Non Anggota dengan Perolehan Sisa Hasil
Usaha Pada PRIMKOPTI “Handayani” di Salatiga Tahun 2009-2011
One – Sample Kolmogorov – Smirnov Test
One-Sample Kolmogorov-Smirnov Test
shu kreditnon
N 36 36
Normal
Paramet
ersa,,b
Mean 2.8986E7 1.1430E8
Std. Deviation 2.74201E
7
2.23406E7
Most
Extreme
Differen
ces
Absolute .198 .105
Positive .198 .105
Negative -.148 -.068
Kolmogorov-Smirnov Z 1.188 .630
Asymp. Sig. (2-tailed) .119 .823
11
Uji Normalitas Modal Sendiri dan Kredit Non Anggota dengan
Perolehan Sisa Hasil Usaha Pada PRIMKOPTI “Handayani” di Salatiga
Tahun 2009-2011
One – Sample Kolmogorov – Smirnov Test
One-Sample Kolmogorov-Smirnov Test
shu modal kreditnon
N 36 36 36
Normal Parametersa,,b
Mean 2.8986E7 1.0114E9 1.1430E8
Std. Deviation 2.74201E7 2.66051E7 2.23406E7
Most Extreme Differences Absolute .198 .169 .105
Positive .198 .089 .105
Negative -.148 -.169 -.068
Kolmogorov-Smirnov Z 1.188 1.013 .630
Asymp. Sig. (2-tailed) .119 .257 .823
a. Test distribution is Normal.
b. Calculated from data.
12
Perhitungan SPSS antara Modal Sendiri dengan
Perolehan SHU Pada Primkopti “Handayani” Di
Salatiga Tahun 2009 - 2011
Correlations
modal shu
modal Pearson Correlation 1 -.980**
Sig. (2-tailed) .000
N 36 36
shu Pearson Correlation -.980** 1
Sig. (2-tailed) .000
N 36 36
**. Correlation is significant at the 0.01 level (2-tailed).
13
Perhitungan SPSS antara Kredit Non Anggota dengan Perolehan SHU Pada
Primkopti “Handayani” Di Salatiga Tahun 2009 - 2011
Correlations
shu kreditnon
shu Pearson Correlation 1 -.441**
Sig. (2-tailed) .007
N 36 36
kreditnon Pearson Correlation -.441** 1
Sig. (2-tailed) .007
N 36 36
**. Correlation is significant at the 0.01 level (2-tailed).
14
Perhitungan SPSS antara Modal Koperasi dan Kredit Non Anggota Koperasi
dengan Perolehan SHU Pada Primkopti “Handayani” Di Salatiga Tahun 2009-
2011
Correlations
shu modal kreditnon
shu Pearson Correlation 1 -.980** -.441
**
Sig. (2-tailed) .000 .007
N 36 36 36
modal Pearson Correlation -.980** 1 .374
*
Sig. (2-tailed) .000 .025
N 36 36 36
kreditnon Pearson Correlation -.441** .374
* 1
Sig. (2-tailed) .007 .025
N 36 36 36
**. Correlation is significant at the 0.01 level (2-tailed).
*. Correlation is significant at the 0.05 level (2-tailed).
Descriptive Statistics
Mean Std. Deviation N
shu 2.8986E7 2.74201E7 36
modal 1.0114E9 2.66051E7 36
kreditnon 1.1430E8 2.23406E7 36
15
Variables Entered/Removed
Model
Variables
Entered
Variables
Removed Method
1 kreditnon,
modala
. Enter
a. All requested variables entered.
Model Summary
Mod
el R
R
Squa
re
Adjusted
R Square
Std. Error of
the Estimate
Change Statistics
R Square
Change F Change df1 df2
Sig. F
Change
1 .983a .966 .964 5.19615E6 .966 470.817 2 33 .000
a. Predictors: (Constant), kreditnon, modal