c


  
 


cc
@








 
 


 !
" 
!#
$
  
!   !

 
  2 # 
 !

#

 9 

 !)
  
 :


 


)

;ë
     9

! ;-; 
 ! ;0104; #







)   




!
$

c c c

c c cc c c

 
!
 %&'(%&% %&'(%&%
 

  &%&% &%&%
@
#
 # )




) &%'% &%'%  *
 
    !!!! " !# !!!!

$%

 
 &



+
! %&'% %,% '%'%
  !
 %&'(%% %&'(%%



)
&%('%   ,% (% %

'
( )$  !*+!!!  ",!!!!
-.
 ,*  !!! +*#"!!!!

./)&
@
#


-
) &(%'% &%% &%'%
@
#


.


#
(&%/, % (&%/, %
@
#


) &(%,/ % &(%,/ %
@
#
)#

#



)

 (%'&% (%'&%  *

@
#
 

0

#
+
 (%&'% (%&'%  *
@
#
 

 ! 0

(,% &% (,% &%
@
#
  !)


0 

1

(,%/ &% (,%/ &%
@
#


+

@

 /,% (% /,% (%
@
#
 # 
 ' %&(% ' %&(%
@
#


 2


"

%&('% %&('%  *
@
#
4

 (%&% (%&%  *
@
#
!
! 0

(%&,% (%&,%
@
#


!


('%&% ('%&%
@
#



0

5

!
) (%&,% (%&,%  *
@
#


-
)
&,%/&% &,%/&%
@
#
 


)
 
+
 %&(% %&(%
@
#
 
  

2/,%(&% /,%(&%

'
( )./ """!!!! *"*!!!

- ) "+! !!! ,#**!!!

 %) 
)&
@
   %&(,% %&(,%  *
4 +
 7  (%% (%%
4 +


 (%% (%%  *


 
!
8
 
%(&% %(&%
'
( ) %) 
) +* *!!!  *#!!!

./
)&
4 ! )0
(,% (&% (,% (&%
@
#
 

@
 %&(% %&(%
@
#
@


 &%(% &%(%
'
( )./
) !,"!!! !,"!!!

-  "**!!! !!*!!!!

c
 cc



c


    
Ô

Ô
  

’c

c

 
 
c  
  

’
   

’cc
! 
 "#
’c
!

$
 #"
’%





&
'

 

'(  #"
’) !

c*+  "

’,



-*  "#
£ 
 c #
Ô
 

c  
$  

’
. 
  #"
) $!


 #"
£ 
    "#"

c    c   

cc

 /0  
/0  
#/0 1
  
c
  
   



c

V
   

V    
    
 
       
   V  
          ! 
" #$      
  !


! 


    
Œ

    
 

  
p

p%! 
p! !
 
p  &  

 '(! 

)   *+''*,,(
c

c 
   c


   







 
       



   
     

    
   
   
  
 
c
   c

c cc   
 
 

›  
 
›


 

  
 
  


 ›

 

›

 
    
›''›


›  


!!

  "#$%

&

!'$#$%())*  + 
› , 

 


 › , 

  + 

›  

&

!!

  "#$%

&

!'$#$%() )*   + 
-
.%/ &   +01 

››    







-
.2
 + 0

-
." ,   + 

3-
   

››&›.
!

!!
! &( &
  

4 ! 4( › &
 +

›
. 

 


!
 &( !
( &
*  + 
-
.› 




,.
( &
*   +

-
.
› !
 

-
.4((
  + 

-
.

 ' 
  5    + 

-
.4 -
!



› 


6 
 

›--

›,
  0 

4





›   

-


›

    +

-
.5 
  › &

7



7*  + 

-
.5

›  

4 ,
!
 +

-
.› 

#
 0 +
-
.

›

 + 
-
.›

 1 
-
."


  (

*  + 
-
.› 
&


› &
 01
-
.6&



 

( 
! *  + 
-
.  
&!   +
-
.›
.

&
›

!!!  +0
-
.56

 + 
-
.›
.
  (
.
 
!
  (
.
7
*  + 






    
›


!
"# 
3
&8



-
-9  
 

›-- &
.
! &
, ,

 ,!
,
.   
!
4 

&  + *
$ ( , 

56
!
 (› 
!,  + 
-
.



-
   + *

-
! (

 ,
!
  
4 -
!

2
!  
4 › 
('

!  0 
›

4& › 4
9
,


!
-:5&!, 
())
( ))*   
›


#   !$  "

#% % &'   

2


   !           
   



   

  "

 

 


 
 WORKSHEET

PT Bina Banua
Laporan Laba Rugi
 c   cc!. - c 
c-
c

Komersial Koreksi Fiskal
Positif Negatif
Pendapatan Usaha
  




   

 


 c  

  

 
 
Penjualan Bersih 46,500,000 47,250,000
Harga Pokok Penjualan
  




 




   !"!
# !"!
# 
!
$

%& 




Biaya Produksi 15,393,216 15,000,000
c c '( 




c c 'c 

 


Harga Pokok Produksi 15,893,216 15,500,000
c )'( 



#
#
c )'c 

 


Harga Pokok Penjualan 17,393,216 17,100,000
Laba Kotor 29,106,784 30,150,000
Beban Usaha

*+
 





% c
*  
'c 


    "
##! $
$
##! ,!
 - * c  !
 !

 
 c. 


/0  
"" $
  

*c c  


c  


' c  


/-  


.   


 -' c  




Jumlah Beban 22,675,862 22,469,663
Laba Usaha 6,430,922 7,680,337
Pendapatan Lain-lain
%--c+
1  




%- 2 c 


 .     $
 $

) c  


/ (   


/ (0  


3,524,000 3,524,000
Beban Lain-lain
 -c
* 


  




 /  2c 


2,020,000 2,020,000
Laba Sebelum Pajak 7,934,922 9,184,337

   3 
2   2 c 
Penghasilan Kena Pajak

Pajak Terhutang (25%)

Kredit Pajak
,. %
 ,
 ,!
 ,$
PPh yang harus dibayar sendiri
-,.-c/ c
 
PPh Kurang Bayar/(Lebih Bayar)

' c 

   3 
   4