Ilustrasi Temporary
Ilustrasi Temporary
PT A - LR Fiscal
2015 2016 2017
PENGHASILAN 1,000,000 1,000,000 1,000,000
BEBAN2:
GAJI 500,000 500,000 500,000
SUMBANGAN - - -
Total Beban 500,000 500,000 500,000
Laba 500,000 500,000 500,000
PT A - LR COMMERCIAL
2015 2016 2017
PENGHASILAN 1,000,000 1,000,000 1,000,000
BEBAN2:
GAJI 500,000 500,000 500,000
DEPRESIASI 200,000 200,000 200,000
Total Beban 700,000 700,000 700,000
Laba 300,000 300,000 300,000
PT A - LR Fiscal
2015 2016 2017
PENGHASILAN 1,000,000 1,000,000 1,000,000
BEBAN2:
GAJI 500,000 500,000 500,000
DEPRESIASI 150,000 150,000 150,000
Total Beban 650,000 650,000 650,000
Laba 350,000 350,000 350,000
2018 2019
1,000,000 1,000,000
500,000 500,000
100,000 100,000
600,000 600,000
400,000 400,000
2018 2019
1,000,000 1,000,000
500,000 500,000
- -
500,000 500,000
500,000 500,000
2018 2019
1,000,000 1,000,000
500,000 500,000
- - 600,000
500,000 500,000
500,000 500,000
2018 2019
1,000,000 1,000,000
500,000 500,000
150,000 - 600,000
650,000 500,000
350,000 500,000
Karyawan: Kim Jong Un
Gapok 10,000,000
Tunj Makan 5,000,000
Tunj Trans 2,500,000
Insurance 2,500,000
Tunj Paj 2,090,686
Bruto 22,090,686 20,000,000
Pengurang 23,529,412
Biaya Jab 500,000
Peng Netto 21,590,686
Disetahunkan 259,088,229
PTKP
WP Sendiri 54,000,000
Istri 4,500,000
Total PTKP 58,500,000
PhKP 200,588,229
PPh 21 25,088,234
Sebulan 2,090,686
PPh 23
Dividen - dibayarkan ke PT Makmu
Rp. 10.000.000
11,764,706 DPP
1,764,706 PPh 23
10,000,000
PT. TUNGGAL GANDA membeli sebuah mobil minibus (1 Okt
untuk karyawan pemasaran senilai Rp 300 juta exclude PPN.
mobil tersebut disusutkan selama 5 tahun dengan nilai residu
50 juta dengan metode saldo menurun
pada tanggal 1 Januari 2019 mobil tersebut dijual seharga 150
diminta:
1. hitung penyusutan menurut komersial dan fiskal
2. lakukan penjurnalan yang diperlukan!
Metode 1 SM - SM
Commercial
Thn NB Awal Tarif Depresiasi
1 300,000,000 40% 120,000,000
2 180,000,000 40% 72,000,000
3 108,000,000 40% 43,200,000
4 64,800,000 - 14,800,000
5
Fiskal
Thn NB Awal Tarif Depresiasi
1 300,000,000 50% 150,000,000
2 150,000,000 50% 75,000,000
3 75,000,000 50% 37,500,000
4 37,500,000 37,500,000
Jurnal
Mobil 300,000,000
PPN Masukan 30,000,000
Hutang/ Kas/ Bank
Penyusutan 2016
3 120,000,000 = 30,000,000
12
Commercial
Beban Penyusutan 30,000,000
Ak. Peny
Penyusutan 2017
9 120000000 90,000,000
12
3 72000000 18,000,000
12
108,000,000
Depresiasi 108,000,000
Ak. Depr
Penyusutan 2018
9 72000000 54,000,000
12
3 43200000 10,800,000
12
64,800,000
Depresiasi 64,800,000
Ak. Depr
Jurnal
Cash/Bank 150,000,000
Ak. Depresiasi 202,800,000
Mobil
Laba
PT. A Commercial
Harga Jual 550,000,000
NB 400,000,000
Laba 150,000,000
Kas/Bank/Piutang 550,000,000
Ak. Penyu 200,000,000
Aset
Laba Penj
PT. B
Aset 550,000,000
Kas/Bank/Hutang
Revaluasi
Aset 50,000,000
Capital Gain
FOB 120,000
I 10,000
F 1,000
BM
BM+
PPh 22
Jurnal:
Kas/Bank 10,000,000,000
Ak. Peny 4,000,000,000
Rugi Fire 6,000,000,000
Bangunan 20,000,000,000
LESSOR WAJIB PT
Jurnal:
PT. Nikki Sinten
Beban Sewa 8,000,000
PPN Masukan 800,000
Hutang PPh 23
Bank/Kas
150,000,000
37,500,000
30,000,000
150,000,000
112,500,000
75,000,000
18,750,000
131,250,000
108,000,000
75,000,000
56,250,000
37,500,000
9,375,000
65,625,000
64,800,000
600,000,000
150,000,000
DPP
600,000,000
550,000,000
50,000,000
10000 1,200,000,000
10000 100,000,000
10000 10,000,000
1,310,000,000
131,000,000
196,500,000
1,637,500,000
40,937,500
4,000,000,000
DAPAT MENUTUPI
LESSOR
BAGI LEESSEE
160,000
8,640,000
8,000,000
800,000
PERIODIK
Jan-01 200 10 2,000
Mar-23 300 12 3,600
Jul-15 500 11 5,500
Nov 6 100 13 1,300
1,100 12,400
Perpetual
Jan-01 200 10 2,000
Feb -100 10 (1,000) HPP
Saldo 100 10 1,000
Mar-23 300 12 3,600
Saldo 400 4,600
April -50 10 (500) HPP
50 10 500
Saldo 300 12 3,600
350 4,100
Jul-15 500 11 5,500
Saldo 850 9,600
Agustus terjual 500 unit
-50 10 (500)
-300 12 (3,600)
-150 11 (1,650)
(5,750) HPP
Saldo 350 11 3,850
Nov 6 100 13 1,300
Saldo 450 5,150
Desember 150 unit
-150 11 (1,650) HPP
Saldo 200 11 2,200
100 13 1,300
3,500
(1,000) HPP
(500)
(5,750)
(1,650)
(8,900)
1
PFV AnuityDue
1 -
0.1
PVF
PV nilai aset
00 UNIT
1
1
(1 i ) n
1 i
e
i
1
1.61051 X 1.1
0.1
0.3790787
3.7907868
4.1698654 X 60,000,000