6 Keuntungan 150,000
Pajak penghasilan 45,000
Laba bersih 105,000
Biaya usaha
Biaya gaji, THR dan tunjangan Rp 1,515,850,000 Rp 72,500,000
Biaya ATK Rp 20,300,000
Biaya perjalanan dinas Rp 25,000,000 Rp 7,000,000
Biaya listrik dan telepon Rp 16,200,000 Rp 7,250,000
Biaya pajak Rp 55,350,000 Rp 11,250,000
Biaya royalty Rp 10,000,000
Biaya konsumsi Rp 20,000,000
Biaya pengobatan karyawan Rp 14,500,000
Biaya kerugian piutang Rp 120,500,000 Rp 62,000,000
Biaya transportasi Rp 45,250,000 Rp 2,000,000
Biaya amortisasi trademark Rp 10,000,000 Rp 2,500,000
Biaya depresiasi Rp 45,000,000 Rp 22,875,000
Biaya perawatan kendaraan Rp 35,000,000 Rp 15,000,000
Biaya bunga Rp 18,750,000
Biaya jasa auditor Rp 125,000,000
Biaya iklan Rp 8,500,000
Biaya sumbangan dan bantuan Rp 40,000,000 Rp 40,000,000
Biaya sanksi administrasi denda bank Rp 4,000,000 Rp 4,000,000
Biaya lain-lain Rp 109,675,000 Rp 25,000,000
Total Biaya Rp 2,238,875,000
Laba usaha Rp 1,936,010,000
Kredit pajak
PPh pasal 22 Rp 105,954,545
PPh pasal 23 Rp 34,050,000
PPh pasal 24 Rp 367,500,000
Total kredit pajak
PPh yang masih harus dibayar sendiri
PPh pasal 25
PPh pasal 28
Trademark 150,000,000 20
Rp 1,443,350,000
Rp 20,300,000
Rp 18,000,000
Rp 8,950,000
Rp 44,100,000
Rp 10,000,000
Rp 20,000,000
Rp 14,500,000
Rp 58,500,000
Rp 43,250,000
Rp 7,500,000
Rp 22,125,000
Rp 20,000,000
Rp 18,750,000
Rp 125,000,000
Rp 8,500,000
Rp -
Rp -
Rp 84,675,000
Rp 1,967,500,000
Rp 2,909,068,333
Rp 1,312,500,000
Rp -
Rp -
Rp -
Rp 25,000,000
Rp 15,000,000
Rp 825,355
Rp -
Rp 4,260,742,978
Rp 682,520,467
Rp 85,315,058
Rp 2,278,222,511
Rp 569,555,627.79
Rp 654,870,686.19
Rp 507,504,545
Rp 147,366,140.73
150,000,000
Rp (2,633,859.27)
Tarif Beban depresiasi
12.5% 11,875,000
5% 10,250,000
25% -
25% -
22,125,000
5% 7,500,000