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