Anda di halaman 1dari 12

PT.

BERKAT CIPTA ABADI


KOPERASI ZIID KIWAP BERSATU
JANUARI 2020

Daftar PPN Masukan dan PPN Keluaran KSU ZKB


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 1/31/2020 1,165,913,079 2% 10% 23,318,262 116,591,308 PT.BCA
- Management Fee 1/31/2020 68,311,055 2% 10% 1,366,221 6,831,106 PT.BCA
- Biaya Material 31/02/2020 200,308,011 10% 20,030,801 PT.BCA
sub total 1,434,532,145 24,684,483 143,453,215
2 Penjualan TBS 1/31/2020 5,547,662,500 10% 554,766,250
sub total 5,547,662,500 554,766,250
Total 143,453,215 554,766,250
Selisih 411,313,036
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
PEBRUARI 2020

Daftar PPN Masukan dan PPN Keluaran KSU ZKB


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 2/29/2020 1,333,689,192 2% 10% 26,673,784 133,368,919 PT. BCA
- Management Fee 2/29/2020 107,514,134 2% 10% 2,150,283 10,751,413 PT. BCA
- Biaya Material 2/29/2020 816,593,494 10% 81,659,349 PT. BCA
sub total 2,257,796,820 28,824,067 225,779,682
2 Penjualan TBS 2/29/2020 6,521,517,120 10% 652,151,712
sub total 6,521,517,120 652,151,712
Total 225,779,682 652,151,712
Selisih 426,372,030
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
MARET 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 1/31/2020 1,367,799,248 2% 10% 27,355,985 136,779,925 PT.BCA
- Management Fee 1/31/2020 131,600,181 2% 10% 2,632,004 13,160,018 PT.BCA
- Biaya Material 31/02/2020 1,264,204,377 10% - 126,420,438 PT.BCA
- Biaya Notaris 3/13/2020 1,100,000,000 10% 110,000,000 110,000,000 Pajak Progresif (PPh)
sub total 3,863,603,806 139,987,989 386,360,381
2 Penjualan TBS 1/31/2020 5,908,126,000 10% 590,812,600
sub total 5,908,126,000 590,812,600
Total 386,360,381 590,812,600
Selisih 204,452,220
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
APRIL 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 31/04/2020 1,539,089,973 2% 10% 30,781,799 153,908,997 PT.BCA
- Management Fee 31/04/2020 132,813,403 2% 10% 2,656,268 13,281,340 PT.BCA
- Biaya Material 31/04/2020 1,117,178,093 10% - 111,717,809 PT.BCA
- Biaya Audit 4/9/2020 20,000,000 2% 10% 400,000 2,000,000 KAP Paul Hadiwinata
sub total 2,809,081,469 33,838,068 280,908,147
2 Penjualan TBS 31/04/2020 5,973,298,100 10% 597,329,810 KSU ZKB
sub total 5,973,298,100 597,329,810
Total 280,908,147 597,329,810
Selisih 316,421,664
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
Mei 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 5/31/2020 1,581,982,716 2% 10% 31,639,654 158,198,272 PT.BCA
- Management Fee 5/31/2020 144,161,440 2% 10% 2,883,229 14,416,144 PT.BCA
- Biaya Material 5/31/2020 1,301,246,078 10% - 130,124,608 PT.BCA
sub total 3,027,390,234 34,522,883 302,739,023
2 Penjualan TBS 5/31/2020 4,698,973,200 10% 469,897,320 KSU ZKB
sub total 4,698,973,200 469,897,320
Total 302,739,023 469,897,320
Selisih 167,158,297
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
Juni 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 6/30/2020 1,450,527,257 2% 10% 29,010,545 145,052,726 PT.BCA
- Fee Management 6/30/2020 128,561,971 2% 10% 2,571,239 12,856,197 PT.BCA
- Biaya Material 6/30/2020 1,120,712,162 10% - 112,071,216 PT.BCA
sub total 2,699,801,390 31,581,785 269,980,139
2 Penjualan TBS 6/30/2020 3,820,845,000 10% 382,084,500 KSU ZKB
sub total 3,820,845,000 382,084,500
Total 269,980,139 382,084,500
Selisih 112,104,361
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
Juli 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 7/30/2020 1,235,712,029 2% 10% 24,714,241 123,571,203 PT.BCA
- Fee Management 7/30/2020 84,485,064 2% 10% 1,689,701 8,448,506 PT.BCA
- Biaya Material 7/30/2020 453,989,258 10% - 45,398,926 PT.BCA
sub total 1,774,186,351 26,403,942 177,418,635
2 Penjualan TBS 7/30/2020 2,561,504,760 10% 256,150,476 KSU ZKB
sub total 2,561,504,760 256,150,476
Total 177,418,635 256,150,476
Selisih 78,731,841
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
AGUSTUS 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Keterangan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 8/31/2020 1,139,079,456 2% 10% 22,781,589 113,907,946 PT.BCA
- Fee Management 8/31/2020 118,391,778 2% 10% 2,367,836 11,839,178 PT.BCA
- Biaya Material 8/31/2020 1,228,756,101 10% - 122,875,610 PT.BCA
- Biaya Audit 4/9/2020 20,000,000 2% 10% 400,000 2,000,000 KAP Paul Hadiwinata
sub total 2,486,227,335 25,549,425 250,622,734
2 Penjualan TBS 8/31/2020 2,178,615,120 10% 217,861,512 KSU ZKB
sub total 2,178,615,120 217,861,512
Total 250,622,734 217,861,512
Selisih - 32,761,222
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
September 2020

Daftar PPN dan PPh KSU Ziid Kiwap Bersatu


Jumlah
Dasar Jenis Pajak
PPh PPN
No Uraian Tgl Invoice Pengenaan
Pajak PPh PPN Dibayar Dibayar Diterima

1 Biaya Operational
- Biaya Pemeliharaan 9/30/2020 1,022,003,614 2% 10% 20,440,072 102,200,361
- Fee Management 9/30/2020 91,151,801 2% 10% 1,823,036 9,115,180
- Biaya Material 9/30/2020 801,032,415 10% - 80,103,242
sub total 1,914,187,830 22,263,108 191,418,783
2 Penjualan TBS 9/30/2020 2,290,232,880 10% 229,023,288
sub total 2,290,232,880 229,023,288
Total 191,418,783 229,023,288
Selisih 37,604,505

Selisih PPN Bulan Agustus Rp. 32.761.221


yang dikompensasikan ke bulan september 2020

4,843,284
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
OKTOBER 2020
DAFTAR PPh DAN PPN KSU ZIID KIWAP BERSATU

JUMLAH
NOMOR DOKUMEN TGL DASARA JENIS PAJAK
PPh PPN
No Uraian INVOICE/FAKTU PENGENAAN Keterangan
INVOICE FAKTUR PAJAK R PAJAK PAJAK PPh PPN DIBAYAR DIBAYAR DITERIMA

1 Biaya Operational
- Biaya Pemeliharaan 600031449 010.008-20.32406790 10/31/2020 901,102,566 2% 10% 18,022,051 90,110,257 PT.BCA
- Fee Management 600031449 010.008-20.32406790 10/31/2020 81,827,040 2% 10% 1,636,541 8,182,704 PT.BCA
- Biaya Material 600031449 010.008-20.32406790 10/31/2020 735,438,239 10% - 73,543,824 PT.BCA
SUB TOTAL 1,718,367,845 19,658,593 171,836,785
2 Penjualan TBS SJ000011 010.004-20.24911902 10/31/2020 2,726,310,300 10% 272,631,030 KSU ZKB
SUB TOTAL 2,726,310,300 272,631,030
TOTAL 19,658,593 171,836,785 272,631,030
SELISIH 100,794,246
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
NOVEMBER 2020
DAFTAR PPh DAN PPN KSU ZIID KIWAP BERSATU

JUMLAH
NOMOR DOKUMEN TGL DASARA JENIS PAJAK
PPh PPN
No Uraian INVOICE/FAKTU PENGENAAN Keterangan
INVOICE FAKTUR PAJAK R PAJAK PAJAK PPh PPN DIBAYAR DIBAYAR DITERIMA

1 Biaya Operational 600032325 010.008-20.32406796


- Biaya Pemeliharaan 600032325 010.008-20.32406796 11/30/2020 1,051,862,551 2% 10% 21,037,251 105,186,255 PT.BCA
- Fee Management 600032325 010.008-20.32406796 11/30/2020 116,128,789 2% 10% 2,322,576 11,612,879 PT.BCA
- Biaya Material 11/30/2020 1,270,713,233 10% - 127,071,323 PT.BCA
SUB TOTAL 2,438,704,573 23,359,826 243,870,457
2 Penjualan TBS SJ000012 010.004-20.24911903 11/30/2020 3,836,328,000 10% 383,632,800 KSU ZKB
SUB TOTAL 3,836,328,000 383,632,800
TOTAL 23,359,826 243,870,457 383,632,800
SELISIH 139,762,343
PT. BERKAT CIPTA ABADI
KOPERASI ZIID KIWAP BERSATU
DESEMBER 2020
DAFTAR PPh DAN PPN KSU ZIID KIWAP BERSATU

JUMLAH
NOMOR DOKUMEN TGL DASARA JENIS PAJAK
PPh PPN
No Uraian INVOICE/FAKTU PENGENAAN Keterangan
INVOICE FAKTUR PAJAK R PAJAK PAJAK PPh PPN DIBAYAR DIBAYAR DITERIMA

1 Biaya Operational
- Biaya Pemeliharaan 010.008-20.32406803 12/31/2020 1,399,210,994 2% 10% 27,984,220 139,921,099 PT.BCA
- Fee Management 010.008-20.32406803 12/31/2020 135,762,018 2% 10% 2,715,240 13,576,202 PT.BCA
- Biaya Material 010.008-20.32406803 12/31/2020 1,316,029,360 10% - 131,602,936 PT.BCA

Perpanjangan Kontrak ZBILL00620416082 010.005-20.11073369 12/18/2020 6,317,500 10% - 631,750 PT. ZAHIR ACCOUNTING
2 Zahir Accounting 68739
SUB TOTAL 2,857,319,872 30,699,461 285,731,987
2 Penjualan TBS SJ000013 010.004-20.24911904 12/31/2020 5,591,039,610 10% 559,103,961 KSU ZKB
SUB TOTAL 5,591,039,610 559,103,961
TOTAL 30,699,461 285,731,987 559,103,961
SELISIH 273,371,974

Anda mungkin juga menyukai