You are on page 1of 2

Tgl Keterangan Kas Aset non Kas

31-Mar Saldo 20,000,000.00 360,000,000.00


7-Apr Penjualan aset non kas 140,000,000.00 - 160,000,000.00
160,000,000.00 200,000,000.00
20-Apr Melunasi utang usaha - 150,000,000.00
10,000,000.00 200,000,000.00
30-Apr Penyelesaian secara bertahap 1 - 10,000,000.00
- 200,000,000.00
20-May menjual aset non kas 160,000,000.00 - 100,000,000.00
160,000,000.00 100,000,000.00
25-May Penyelesaian tahap 2 - 160,000,000.00
- 100,000,000.00
29-May menjual aset non kas 20,000,000.00 - 100,000,000.00
20,000,000.00 -
31-May Penyelesaian tahap 3 - 20,000,000.00
Saldo setelah likuidasi - -

A B C
Tahap 1
Saldo 76,000,000.00 79,000,000.00 39,000,000.00
kerugian - 80,000,000.00 - 60,000,000.00 - 20,000,000.00
- 4,000,000.00 19,000,000.00 19,000,000.00
menutup defisit A 4,000,000.00 - 3,000,000.00 - 1,000,000.00
- 16,000,000.00 18,000,000.00
menutup defisit D - 18,000,000.00 - 6,000,000.00
- - 2,000,000.00 12,000,000.00
menutup defisit B 2,000,000.00 - 2,000,000.00
- - 10,000,000.00

Tahap 2
Saldo 100,000,000.00 97,000,000.00 35,000,000.00
kerugian - 40,000,000.00 - 30,000,000.00 - 10,000,000.00
60,000,000.00 67,000,000.00 25,000,000.00
Hutang A B C D
150,000,000.00 84,000,000.00 85,000,000.00 41,000,000.00 20,000,000.00 balance
- 8,000,000.00 - 6,000,000.00 - 2,000,000.00 - 4,000,000.00
150,000,000.00 76,000,000.00 79,000,000.00 39,000,000.00 16,000,000.00 balance
- 150,000,000.00
- 76,000,000.00 79,000,000.00 39,000,000.00 16,000,000.00 balance
- 10,000,000.00
- 76,000,000.00 79,000,000.00 29,000,000.00 16,000,000.00 balance
24,000,000.00 18,000,000.00 6,000,000.00 12,000,000.00
- 100,000,000.00 97,000,000.00 35,000,000.00 28,000,000.00 balance
- 60,000,000.00 - 67,000,000.00 - 25,000,000.00 - 8,000,000.00
- 40,000,000.00 30,000,000.00 10,000,000.00 20,000,000.00 balance
- 32,000,000.00 - 24,000,000.00 - 8,000,000.00 - 16,000,000.00
- 8,000,000.00 6,000,000.00 2,000,000.00 4,000,000.00 balance
- 8,000,000.00 - 6,000,000.00 - 2,000,000.00 - 4,000,000.00
- - - - - balance

16,000,000.00
- 40,000,000.00
- 24,000,000.00

- 24,000,000.00
24,000,000.00
-

28,000,000.00
- 20,000,000.00
8,000,000.00

You might also like