Page 1
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
Page 2
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
Page 9
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.
Page 10
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
Page 11
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.
Page 12
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).
Page 13
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).
Page 14
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
Page 15
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