SUMMARY OUTPUT

koefiseinsi
Regression Statistics determinasi pakai
exel aja nilainya
Multiple R 0.734474923 tidak minus
R Square 0.539453413
Adjusted R Square 0.289453413
Standard Error 136390440.2
Observations 5

ANOVA
df SS MS F
Regression 1 87,158,195,622,862,700 87,158,195,622,862,700 4.685332
Residual 4 74,409,408,726,981,500 18,602,352,181,745,400
Total 5 161,567,604,349,844,000

Coefficients Standard Error t Stat P-value

Intercept 0 #N/A #N/A #N/A
X Variable 1 1.485340983 0.6862083209 2.1645627693 0.0963951

RESIDUAL OUTPUT

Observation Predicted Y Residuals Standard Residuals

1 57560296.21 -13848052.2121352 -0.1135167027
2 138691100.1 -35577927.1253706 -0.2916431072
3 237585833.6 -66342101.5882818 -0.5438264173
4 78165684.55 150982788.451593 1.2376519127
5 45308764.12 213903656.879926 1.7534334396
 Normal Probability Plot
300000000
200000000
100000000

Y
0
0 10 20 30 40 50 60 70
Sample Percentile
Significance F
0.119063268

Lower 95% Upper 95% Lower 95,0%Upper 95,0%

#N/A #N/A #N/A #N/A
-0.4198787503 3.3905607171 -0.4198788 3.3905607

PROBABILITY OUTPUT

Percentile Y
10 43712244
30 103,113,173
50 171243732
70 229148473
90 259212421
robability Plot

30 40 50 60 70 80 90 100
ample Percentile
 Column1

Mean 161,286,009
Standard Error 39,687,354
Median 171,243,732
Mode #N/A
Standard Deviation 88,743,622
Sample Variance 7,875,430,374,811,968
Kurtosis (2)
Skewness (0)
Range 215,500,177
Minimum 43,712,244
Maximum 259,212,421
Sum 806,430,043
Count 5
Largest(1) 259,212,421
Smallest(1) 43,712,244
Confidence Level(95,0%) 110,189,760
 Tahun Modal Kenaikan/Penurunan Prosentase Keterangan

2014 Rp 43,712,244
2015 Rp 103,113,173 59,400,929.00 28% Naik
2016 Rp 171,243,732 68,130,559.00 32% Naik
2017 Rp 229,148,473 57,904,741.00 27% Naik
2018 Rp 259,212,421 30,063,948.00 14% Naik
Rata-rata 161,286,008.60 53,875,044.25 25%
Jumlah 806,430,043.00 215,500,177.00 100%

100% 27%

Fenomena Modal dan SHU

Rp300,000,000

Rp250,000,000

Rp200,000,000

Rp150,000,000

Rp100,000,000

Rp50,000,000

Rp-
2014 2015 2016
Modal SHU
 Tahun
Prosentase Kenaikan
5% 2014
(8,729,630) -158% 30% 13% 2015
10,225,818 185% 38% 21% 2016
27,840,793 504% 43% 28% 2017
(23,811,096) -431% 47% 32% 2018
1,381,471 25% 39% 20% Rata-rata/Tahun
5,525,885 100% 157% 100% Jumlah

73%
590,929,866.00 Modal
Fenomena Modal dan SHU 806,430,043.00 Rp300,000,000

Rp250,000,000
Rp
Rp200,000,000
Rp171,243,732
Rp150,000,000

Rp100,000,000 Rp103,113,173

Rp50,000,000 Rp43,712,244

Rp-
2014 2015 2016 2017
014 2015 2016 2017 2018
Modal SHU
 SHU Kenaikan/Penurunan Prosentase Keterangan

Rp 38,752,244 Sisa Hasil Usaha

Rp 93,373,240 54,620,996 662% Naik
Rp180,000,000 29%
Rp 159,953,732 66,580,492 807% Naik
Rp160,000,000 37% Rp15
Rp 52,624,741 (107,328,991) -1301% Turun 75% 2
Rp140,000,000
Rp 30,503,948 (22,120,793) -268% Turun 63%
Rp120,000,000
75,041,581 (2,062,074) -25% 51%
375,207,905 (8,248,296) -100% Rp100,000,000 205% Rp93,373,240
Rp80,000,000
8,248,296.00 Rp60,000,000
Modal Rp40,000,000 Rp38,752,244
Rp20,000,000
Rp259,212,421 Rp-
2014 2015 2016
Rp229,148,473

Rp171,243,732

Rp103,113,173

Rp43,712,244

2015 2016 2017 2018

 Sisa Hasil Usaha
10% 29%
25% 37%
43% 75%
Rp159,953,73
14%2 63%
8% 29%
20% 47%
Rp93,373,240100% 234%

Rp52,624,741
Rp38,752,244
Rp30,503,948

2015 2016 2017 2018

 Tahun Modal SHU
Chart Title
2014 Rp 43,712,244 Rp 38,752,244 Rp180,000,000
2015 Rp 103,113,173 Rp 93,373,240 Rp160,000,000 Rp159
2016 Rp 171,243,732 Rp 159,953,732 Rp140,000,000
2017 Rp 229,148,473 Rp 52,624,741
Rp120,000,000
2018 Rp 259,212,421 Rp 30,503,948
Rp100,000,000
Rata-rata/Tahun 161,286,008.60 Rp 75,041,581 Rp93,373,240
Rp80,000,000
Jumlah 806,430,043.00 Rp 375,207,905
Rp60,000,000

Rp40,000,000 Rp38,752,244
Rp20,000,000

Rp-
Rp- Rp100,000,000 Rp200,
 Chart Title

Rp159,953,732

Rp93,373,240

Rp52,624,741
44
Rp30,503,948

0,000,000 Rp200,000,000 Rp300,000,000

 43,712,244.00 38,752,244.00
103,113,173.00 93,373,240.00 43,712,244.00
171,243,732.00 159,953,732.00 103,113,173.00
229,148,473.00 52,624,741.00 171,243,732.00
259,212,421.00 30,503,948.00 229,148,473.00
259,212,421.00

Tahun
2014
2015
2016
2017
2018
Rata-Rata/Tahun
Jumlah

Tahun

2014
2015
2016
2017
2018
Rata-Rata/Tahun
Jumlah
 38,752,244.00 17.5931388039 17.4726992218
93,373,240.00 18.45133771 18.3521153525
159,953,732.00 18.958598433 18.8903951564
152,262,474.00 19.2498807051 18.8411163922
144,050,394.00 19.3731584418 18.7856737547

Modal Kenaikan/Penurunan
(Rp) (Rp) Prosentase Keterangan
43,712,244.00
103,113,173.00 59,400,929.00 58% Naik
171,243,732.00 68,130,559.00 40% Naik
229,148,473.00 57,904,741.00 25% Naik
259,212,421.00 30,063,948.00 12% Naik 134%
161,286,008.60 53,875,044.25 20%
806,430,043.00 215,500,177.00 154%

SHU Kenaikan/Penurunan
(Rp) (Rp) Prosentase Keterangan
38,752,244.00
93,373,240.00 54,620,996.00 58% Naik
159,953,732.00 66,580,492.00 42% Turun 93,373,240.0
152,262,474.00 (7,691,258.00) -5% Turun
144,050,394.00 (8,212,080.00) -6% Turun
117,678,416.80 26,324,537.50 20%
588,392,084.00 105,298,150.00 89% 38,752,244.00

117,678,416.80
1 2
 Modal SHU

259,212,421.00
229,148,473.00

171,243,732.00
159,953,732.00 152,262,474.00 144,050,394.00

103,113,173.00
59,400,929.00 93,373,240.00

43,712,244.00
38,752,244.00

1 2 3 4 5

159,953,732.00
152,262,474.00
144,050,394.00

93,373,240.00

38,752,244.00

1 2 3 4 5
 Modal SHU
NO Tahun
(Rp) (Rp)
1 2014 43,712,244.00 38,752,244.00
2 2015 103,113,173.00 93,373,240.00
3 2016 171,243,732.00 159,953,732.00
4 2017 229,148,473.00 152,262,474.00
5 2018 259,212,421.00 144,050,394.00

SHU Kenaikan/Penurunan
Tahun Prosentase Keterangan
(Rp) (Rp)
2014 38,752,244.00
2015 93,373,240.00 54,620,996.00 58% Naik
2016 159,953,732.00 66,580,492.00 42% Naik
2017 152,262,474.00 (7,691,258.00) -5% Turun
2018 144,050,394.00 (8,212,080.00) -6% Turun
Rata-Rata/Tahun 117,678,416.80 20%
Jumlah 588,392,084.00
 43,712,244.00
103,113,173.00 58%
171,243,732.00 40%
229,148,473.00 25%
259,212,421.00 12%