Hasil Perhitungan Komponen Shift Share
149 P + Dj
Tahun Yjt
Yt Yo
Yjo YtYo
Yjo YtYo Yjt - YtYo Yjo
2005 - 2006 4417091.13 22484682 21072445
4171800.2 1.067018184 4451386.674 -34295.54414
2006 - 2007 4708517.89 23497047 22484682 4417091.13 1.045024653 4615969.124
92548.76556 2007 - 2008
5029895.34 24900574 23497047 4708517.89 1.059732059 4989767.359 40127.98114
2008 - 2009 5358246.42 26228270 24900574 5029895.34 1.053319895 5298088.833
60157.58682 2009 - 2010
5710412.31 27756100 26228270 5358246.42 1.058251269 5670371.071 40041.2387
2010 - 2011 6097169.28 30753670 27756100 5710412.31 1.107996801
6327118.57 -229949.2902
2. Komponen Nasional Share Nj Kabupaten Badung
No Tahun
Yjo Yt
Yo YtYo
Yjo YtY0 Nj
1 2005 - 2006 4330863.41 22484682 21072445 1.06701818 4621110.012 290246.6016
2 2006 - 2007 4548555.63 23497047 22484682 1.04502465 4753352.768 204797.1379
3 2007 - 2008 4860131.69 24900574 23497047 1.05973206 5150437.363 290305.6733
4 2008 - 2009 5196125.35 26228270 24900574
1.0533199 5473182.21 277056.8599
5 2009 - 2010 5528320.08 27756100 26228270 1.05825127 5850351.738 322031.6577
6 2010 - 2011 5886369.04 30753670 27756100
1.1079968 6522078.064 635709.0241 P + Dj
Tahun Yjt
Yt Yo
Yjo YtYo
Yjo YtYo Yjt - YtYo Yjo
2005 - 2006 4548555.63 22484682 21072445 4330863.41 1.06701818 4621110.012
-72554.38164 2006 - 2007
4860131.69 23497047 22484682 4548555.63 1.04502465 4753352.768 106778.9221
2007 - 2008 5196125.35 24900574 23497047 4860131.69 1.05973206 5150437.363
45687.98668 2008 - 2009
5528320.08 26228270 24900574 5196125.35 1.0533199
5473182.21 55137.87008
2009 - 2010 5886369.04 27756100 26228270 5528320.08 1.05825127 5850351.738
36017.30226 2010 - 2011
6280211.17 30753670 27756100 5886369.04 1.1079968 6522078.064
-241866.8941
150 3.
Komponen Nasional Share Nj Kabupaten Gianyar
No Tahun
Yjo Yt
Yo YtYo
Yjo YtY0 Nj
1 2005 - 2006
2551004.75 22484682 21072445 1.067018184 2721968.456 170963.7062 2
2006 - 2007 2683651.69 23497047 22484682 1.045024653 2804482.176 120830.4855
3 2007 - 2008
2841726.02 24900574 23497047 1.059732059 3011468.167 169742.1466 4
2008 - 2009 3009320.12 26228270 24900574 1.053319895 3169776.754 160456.6339
5 2009 - 2010
3187822.91 27756100 26228270 1.058251269 3373517.638 185694.7285 6
2010 - 2011 3380512.59 30753670 27756100 1.107996801 3745597.134 365084.5445
P + D
Tahun Yjt
Yt Yo
Yjo YtYo
Yjo YtYo Yjt - YtYo Yjo
2005 - 2006 2683651.69
22484682 21072445 2551004.75 1.067018184 2721968.456 -38316.76616
2006 - 2007 2841726.02
23497047 22484682 2683651.69 1.045024653 2804482.176 37243.84447
2007 - 2008 3009319.13
24900574 23497047 2841726.02 1.059732059 3011468.167 -2149.036563
2008 - 2009 3187822.91
26228270 24900574 3009319.13 1.053319895 3169775.711 18047.19889
2009 - 2010 3380512.59
27756100 26228270 3187822.91 1.058251269 3373517.638 6994.951503
2010 - 2011 3609055.93
30753670 27756100 3380512.59 8.210618733 27756100
-24147044.07 4.
Komponen Nasional Share Nj Kabupaten Klungkung
No Tahun
Yjo Yt
Yo YtYo
Yjo YtY0 Nj
1 2005 - 2006
1015185.58 22484682 21072445 1.067018184 1083221.474 68035.89417
2 2006 - 2007
1066284.61 23497047 22484682 1.045024653 1114293.704 48009.09433
3 2007 - 2008
1125323.88 24900574 23497047 1.059732059 1192541.793 67217.9125
4 2008 - 2009
1182357.06 26228270 24900574 1.053319895 1245400.215 63043.15471
5 2009 - 2010
1240542.93 27756100 26228270 1.058251269 1312806.129 72263.19939
6 2010 - 2011
1307889.96 30753670 27756100 1.107996801 1449137.891 141247.9314
151 P + Dj
Tahun Yjt
Yt Yo
Yjo YtYo
Yjo YtYo Yjt - YtYo Yjo
2005 - 2006 1066284.61 22484682 21072445 1015185.58 1.067018184 1083221.474
-16936.86417 2006 - 2007
1125323.88 23497047 22484682 1066284.61 1.045024653 1114293.704 11030.17567
2007 - 2008 1182357.06 24900574 23497047 1125323.88 1.059732059 1192541.793
-10184.7325 2008 - 2009
1240542.93 26228270 24900574 1182357.06 1.053319895 1245400.215 -4857.284713
2009 - 2010 1307889.96 27756100 26228270 1240542.93 1.058251269 1312806.129
-4916.169393 2010 - 2011
1383890.22 30753670 27756100 1307889.96 1.107996801 1449137.891 -65247.67135
5. Komponen Nasional Share Nj Kabupaten Tabanan
No Tahun
Yjo Yt
Yo YtYo
Yjo YtY0 Nj
1 2005 - 2006 1896919.89 22484682 21072445 1.06701818 2024048.017
127128.1266 2
2006 - 2007 1996479.1 23497047 22484682 1.04502465 2086369.878
89890.77827 3
2007 - 2008 2111463.36 24900574 23497047 1.05973206 2237585.414 126122.0542
4 2008 - 2009 2221759.98 26228270 24900574
1.0533199 2340223.99
118464.0096 5
2009 - 2010 2342711.28 27756100 26228270 1.05825127 2479177.184 136465.904
6 2010 - 2011 2475715.96 30753670 27756100
1.1079968 2743085.363 267369.4031
P + Dj
Tahun Yjt
Yt Yo
Yjo YtYo
Yjo YtYo Yjt - YtYo Yjo
2005 - 2006 1996479.1 22484682 21072445
1896919.89 1.06701818 2024048.017 -27568.91655
2006 - 2007 2111463.36 23497047 22484682
1996479.1 1.04502465 2086369.878 25093.48173
2007 - 2008 2221759.98 24900574 23497047
2111463.36 1.05973206 2237585.414 -15825.4342
2008 - 2009 2342711.28 26228270 24900574
2221759.98 1.0533199
2340223.99 2487.290359
2009 - 2010 2475715.96 27756100 26228270
2342711.28 1.05825127 2479177.184 -3461.223962
2010 - 2011 2619687.67 30753670 27756100
2475715.96 1.1079968 2743085.363
-123397.6931
152 6.
Komponen Nasional Share Nj Kabupaten Bangli
No Tahun
Yjo Yt
Yo YtYo
Yjo YtY0 Nj
1 2005 - 2006
868617.8 22484682 21072445 1.067018184
926830.988 58213.1877
2 2006 - 2007
905544.94 23497047 22484682 1.045024653
946316.787 40771.8465
3 2007 - 2008
946113.43 24900574 23497047 1.059732059
1002626.73 56513.30331 4
2008 - 2009 984129.5
26228270 24900574 1.053319895 1036603.18 52473.68196
5 2009 - 2010 1040363.41
27756100 26228270 1.058251269 1100965.9 60602.48841
6 2010 - 2011 1092116.41
30753670 27756100 1.107996801 1210061.49 117945.0783
P + Dj
Tahun Yjt
Yt Yo
Yjo YtYo
Yjo YtYo Yjt - YtYo Yjo
2005 - 2006 905544.94 22484682 21072445
868617.8 1.067018184 926830.988
-21286.0477 2006 - 2007
946113.43 23497047 22484682 905544.94 1.045024653
946316.787 -203.3565035
2007 - 2008 984129.5 24900574 23497047
946113.43 1.059732059 1002626.73
-18497.23331 2008 - 2009 1040363.41 26228270 24900574
984129.5 1.053319895 1036603.18
3760.228043 2009 - 2010 1092116.41 27756100 26228270 1040363.41 1.058251269
1100965.9 -8849.48841
2010 - 2011 1155898.8 30753670 27756100 1092116.41 1.107996801
1210061.49 -54162.68828
7. Komponen Nasional Share Nj Kabupaten Buleleng
No Tahun
Yjo Yt
Yo YtYo
Yjo YtY0 Nj
1 2005 - 2006
2609344.01 22484682 21072445 1.067018184 2784217.507
174873.4974 2
2006 - 2007 2748899.07 23497047 22484682 1.045024653
2872667.296 123768.2262
3 2007 - 2008
2908760.6 24900574 23497047 1.059732059 3082506.86
173746.2601 4
2008 - 2009 3078504.42 26228270 24900574 1.053319895
3242649.954 164145.5335
5 2009 - 2010
3266342.62 27756100 26228270 1.058251269 3456611.221
190268.6012 6
2010 - 2011 3457475.66 30753670 27756100 1.107996801
3830871.97 373396.3098