PT GEMAH RIPAH LOHJINAWI ANALISIS UMUR PIUTANG Nomor
Debitur
TOP
Tanggal Faktur
A B C B A A C
30 60 20 60 30 30 20
24-Aug-00 05-Nov-00 01-Dec-00 05-Dec-00 07-Dec-00 14-Dec-00 24-Dec-00
INV/001/00 INV/002/00 INV/003/00 INV/004/00 INV/005/00 INV/006/00 INV/007/00 JUMLAH Cadangan :
ljt <= 30 30 < ljt < 60 ljt >= 60
= = =
DAFTAR PIUTANG DEBITUR Belum Jatuh Tempo Lewat Jatuh Tempo LJT <= 30 30 < LJT < 60 LJT >= 60 JUMLAH
Tanggal Laporan : Belum Jt. Lewat Jt. Nilai Faktur Tempo Tempo 6,000,000 3,000,000 2,000,000 1,000,000 1,500,000 500,000 2,000,000 16,000,000 2,000,000 6,000,000
C :
2,000,000
: : :
2,000,000 4,000,000
6,000,000 3,000,000 2,000,000 1,000,000 1,500,000 500,000 2,000,000 8,000,000 x x x
8,000,000 2% 3% 4%
31-Dec-00 LJT <= 30
Lewat Jatuh Tempo (hari) 30 <= LJT < 60
LJT >= 60 6,000,000
2,000,000
2,000,000 = = =
40,000 240,000
6,000,000
Debitur A (TOP = 30 hari) Tgl Faktur Nilai Faktur 24-Sep-00 3,000,000 7-Oct-00 2,000,000 8-Dec-00 1,000,000
Debitur B (TOP = 30 hari) Tgl Faktur Nilai Faktur 25-Sep-00 3,000,000 29-Sep-00 2,000,000 25-Nov-00 1,000,000
Cadangan Kerugian Piutang adalah 1%, 2%, 3% masing-masing untuk piutang lewat jatuh tempo <= 30 hari, 30 < LJT dan LJT >= 60 hari.
PT GEMAH RIPAH LOHJINAWI ANALISIS UMUR PIUTANG No
Debitur
1 2 3 4 5 6
Cadangan :
A B B A B A
Tanggal Faktur
24-Sep-00 25-Sep-00 29-Sep-00 07-Oct-00 25-Nov-00 08-Dec-00 Total Total Debitur A Total Debitur B
Syarat Bayar 30 30 30 30 30 30
LJT <= 30 30 <= LJT < 60 LJT >= 60
Nilai Faktur 3,000,000 3,000,000 2,000,000 2,000,000 1,000,000 1,000,000 12,000,000 6,000,000 6,000,000 Cadangan = = =
Tanggal Laporan : Nilai Faktur Belum Jt. Tempo
1,000,000 1,000,000 1,000,000 -
1,000,000 2,000,000 8,000,000
tang lewat jatuh tempo <= 30 hari, 30 < LJT < 60,
31-Dec-00 Nilai Faktur Sudah Jt. Tempo 3,000,000 3,000,000 2,000,000 2,000,000 1,000,000 11,000,000 5,000,000 6,000,000
x x x
LJT <= 30
Lewat Jatuh Tempo (hari) 30 <= LJT < 60
LJT >= 60 3,000,000 3,000,000 2,000,000
2,000,000 1,000,000 1,000,000 1,000,000 10,000 1% 2% 3%
2,000,000 2,000,000 40,000 = = =
8,000,000 3,000,000 5,000,000 240,000 10,000 40,000 240,000