Penyelesaian :

Untuk tahun2010:
T1. Working capital to total assets =

Aktiva lancarHutang aktiva

Total Assets(total aktiva)
=

Rp 270.000 .000Rp .135.000 .000

R p 750.000.00
= 0,18
T2. Retained earnings to Total Assets =

Laba ditahan
Total aktiva

Rp 14.500 .000

= R p 750.000.00
=0,01933333
T3. Earnings before Interest and Taxes to Total Assets =

laba sebelum .
Total aktiva

Rp .80 .500.000
R p 750.000.00

=0,10733333
T4. Market Value and Equity to Total Liabilities =

Total Modal
Total utang

Rp 495.000 .000
Rp120.000 .000

= 4,125
T5. Sales to Total Assets =

Penjualan
tal Aktiva

Rp 415.000 .000
Rp750.000 .000

= 0,5533333
Nilai Z-Score untuk tahun 2010
Z = 1,2 (T1) + 1,4 (T2)+ 3,3 (T3) + 0,6 (T4) + 0,999 (T4)
Z = 1,2 (0,18) + 1,4 (0,01933333)+ 3,3 (0,10733333) + 0,6 (4,125) + 0,999
(0,5533333)

Z = 0,126 + 0,027 + 0,35419999 + 2,475 + 0,306

Z = 3,37819999