Uraian
PENDAPATAN USAHA
BEBAN POKOK USAHA
Pemakaian Material
Beban Royalty
Upah Tenaga Kerja
Biaya Pengiriman
Sewa Alat Berat
Beban Penurunan Persediaan
Subkontraktor
Penyusutan
Sumbangan Produk
Pemakaian Bahan Bakar Solar
Biaya Konsumsi
Biaya Akomodasi Lapangan
Menurut Akuntansi
Positif
163,500,000,000
92,173,000,000
2,500,000,000
8,562,500,000
3,527,004,000
2,885,747,000
2,458,000,000
1,100,000,000
6,871,250,000
600,000,000
1,697,173,000
697,173,000
2,454,768,000
Koreksi
Negatif
92,173,000,000
2,500,000,000
8,562,500,000
3,527,004,000
2,885,747,000
2,458,000,000
1,100,000,000
6,671,250,000
1,697,173,000
697,173,000
1,139,768,000
200,000,000
###
Rp
Rp
Rp
Rp
100,000,000.00
600,000,000.00
250,000,000.00
100,000,000.00
125,526,615,000
37,973,385,000
Rp 150,000,000.00
Rp
15,000,000.00
Rp 100,000,000.00
900,000,000
3,600,000,000
3,798,769,672
1,245,000,000
115,974,408
5,159,744,080
3,798,769,672
996,000,000
4,794,769,672
8,400,000,000
Keterangan
Ref
4,500,000,000
Objek
Objek
Objek
Objek
PPh
PPh
PPh
PPh
Pasal
Pasal
Pasal
Pasal
26
21
15
23
123,411,615,000
44,588,385,000
1,025,000,000
67,500,000
143,500,000
456,528,660
254,000,000
356,528,660
25,400,000
Beban
Beban
Beban
Beban
Beban
Beban
750,000,000
100,500,000
550,000,000
50,000,000
196,409,000
342,875,000
300,000,000
Menurut Fiskal
7a
Uraian
Beban Kepegawaian
Beban Lainnya
Jumlah Beban Adm dan Umum
Jumlah Beban Usaha
LABA USAHA
PENDAPATAN LUAR USAHA
Pendapatan (Beban) Luar Usaha
Pendapatan Sewa Ruko
Pendapatan Jasa Giro
Pendapatan Dividen
Pendapatan Jasa Pemasaran
Pendapatan Cabang di Negara X
Pendapatan Bunga Pinjaman
Kerugian penjualan fixed assets
Kerugian Selisih Kurs
Beban Bunga Pinjaman
Beban adm/provisi bank
Jumlah
LABA SEBELUM PAJAK
BEBAN PAJAK PENGHASILAN
KREDIT PAJAK
PPh ps. 22 - Penjualan pada pemda Jakbar
PPh ps. 22 - Pembelian Solar dari Pertamina
PPh ps. 23 - Pendapatan Jasa Pemasaran
PPh ps. 25
pph24
PPh Pasal 29
Menurut Akuntansi
305,647,000
21,450,000
12,519,909,660
17,679,653,740
20,293,731,260
Positif
Koreksi
Negatif
21,450,000
846,878,660
5,641,648,332
(2,041,648,332)
1,000,000,000
110,000,000
500,000,000
2,000,000,000
4,537,300,000
(200,000,000)
(4,256,450,000)
(13,600,000,000)
(125,590,497)
(10,034,740,497)
10,258,990,763
Menurut Fiskal
1,000,000,000
110,000,000
500,000,000
1,699,582,831
200,000,000
9,357,714,286
11,257,297,117
9,215,648,785
1,610,000,000
1,610,000,000
Keterangan
Ref
2,000,000,000
4,537,300,000
1,699,582,831
(4,256,450,000)
(4,242,285,714)
(125,590,497)
(387,443,380)
32,162,936,212
8,040,734,053
60,000,000
3,000,000
1,200,000,000
907,460,000
2,170,460,000
4b
5b