D. Beban Usaha:
1 Gaji dan imbalan lainnya (6) 1,600,000,000 165,000,000
2 Fasilitas pegawai (7) 651,000,000 201,000,000
3 Biaya perjalanan dinas 85,000,000
4 Promosi 205,000,000
5 entertainmen (8) 76,000,000 12,500,000
6 Sumbangan (9) 97,000,000 20,000,000
7 Beban Bunga (10) 240,000,000 144,000,000
8 Alat tulis kantor 132,000,000
9 Sewa Mesin foto copy 12,000,000
10 Telepon (11) 190,000,000 95,000,000
11 Pemeliharaan mobil opersional 45,000,000
12 pemeliharaan mobil sedan direksi 44,000,000 22,000,000
13 penyusutan gedung kantor (12) 68,750,000 13,750,000
14 penyusutan gedung yang disewakan (13) 43,750,000 8,750,000
15 Penyusutan mobil operasional (14) 46,800,000 8,050,000
16 penyusutan mobil sedan (15) 43,200,000 20,700,000
17 Pajak-pajak (16) 332,000,000 257,000,000
18 Jasa audit/pengurusan pajak 50,000,000
Jumlah Beban Usaha 3,911,500,000 967,750,000
- 55,700,000,000
4,630,000,000
48,500,000,000
(4,342,000,000)
48,788,000,000
985,000,000
215,000,000
11,250,000 131,250,000
40,000,000
1,435,000,000
450,000,000
85,000,000
205,000,000
63,500,000
77,000,000
96,000,000
132,000,000
12,000,000
95,000,000
45,000,000
22,000,000
- 55,000,000
35,000,000 328,250,000
38,750,000
22,500,000
75,000,000
- 2,943,750,000 2,943,750,000
83,200,000 -
24,000,000 136,000,000
90,000,000
170,000,000
107,200,000 396,000,000 396,000,000
858,250,000
3,433,000,000
858,250,000
290,000,000
568,250,000
858,250,000
65,000,000
793,250,000
66,104,167
1. Kredit pajak PPh Pasal 22 = Rp 900.000.000 x 1,5%
Komersial 120,000,000
90,000,000
55,000,000
11,250,000
10,000,000
165,000,000
201,000,000
12,500,000
20,000,000
144,000,000
57,500,000
37,500,000
95,000,000
55,000,000
68,750,000
13,750,000
35,000,000
43,750,000
8,750,000
8,050,000
20,700,000
257,000,000
83,200,000
24,000,000
9,000,000
42,500,000
225,000,000