Tugas 6 Djodi Akbar 2350100014
Tugas 6 Djodi Akbar 2350100014
Utang kepada
Pelunasan Kas 1.000.000 1.000.000
PT.X
piutang oleh
Piutang kepada
debitur 1.000.000 Kas 1.000.000
bank. Y
Biaya anjak piutang dapat di kurangkan dari penghasilan kena pajak sebab
berhubungan dengan proses menghasilkan pendapatan.
2. Kasus Sewa Guna Usaha
PT. ELS PRIMA INDONESIA menerapkan sewa guna usaha khususnya financial
lease. Berikut Analisa perhitungan penerapan sewa guna usaha pada PT. ELS Prima
Indonesia:
PT. ELS PRIMA INDONESIA membeli Mesin WSB 4500H dengan rincian sebagai
berikut:
Harga perolehan mesin : Rp. 520.000.000
Nilai opsi (10%) : Rp. 52.000.000
Nilai leasing (90%) : Rp. 468.000.000
Bunga leasing : 14.68% pertahun atau 1.223% perbulan
Leasee term : 4 tahun atau 48 bulan
Sehingga dari table di atas di ketahui Harga perolehannya adalah 621.551.760 dengan
biaya bunga sebesar 153.490.490
Perhitungan biaya leasing
Angsuran Angsuran Angsuran Saldo Nilai Discount Present
Periode
Perbulan Pokok Bunga Leasing Faktor Value
468,000,000 14.36%
1 12,948,995 7,225,355 5,723,640 460,774,645 1.00000 12,948,995
2 12,948,995 7,313,721 5,635,274 453,460,924 0.98817 12,795,871
3 12,948,995 7,403,168 5,545,827 446,057,756 0.97649 12,644,558
4 12,948,995 7,493,709 5,455,286 438,564,047 0.96494 12,495,034
5 12,948,995 7,585,357 5,363,638 430,978,691 0.95353 12,347,278
6 12,948,995 7,678,126 5,270,869 423,300,565 0.94226 12,201,270
7 12,948,995 7,772,029 5,176,966 415,528,536 0.93111 12,056,988
8 12,948,995 7,867,081 5,081,914 407,661,455 0.92010 11,914,412
9 12,948,995 7,963,295 4,985,700 399,698,160 0.90922 11,773,522
10 12,948,995 8,060,687 4,888,308 391,637,473 0.89847 11,634,298
11 12,948,995 8,159,269 4,789,726 383,478,204 0.88785 11,496,721
12 12,948,995 8,259,057 4,689,938 375,219,148 0.87735 11,360,770
13 12,948,995 8,360,065 4,588,930 366,859,083 0.86697 11,226,427
14 12,948,995 8,462,308 4,486,687 358,396,775 0.85672 11,093,673
15 12,948,995 8,565,802 4,383,193 349,830,972 0.84659 10,962,489
16 12,948,995 8,670,562 4,278,433 341,160,410 0.83658 10,832,856
17 12,948,995 8,776,603 4,172,392 332,383,807 0.82669 10,704,755
18 12,948,995 8,883,941 4,065,054 323,499,866 0.81691 10,578,170
19 12,948,995 8,992,592 3,956,403 314,507,274 0.80725 10,453,081
20 12,948,995 9,102,571 3,846,424 305,404,703 0.79770 10,329,472
21 12,948,995 9,213,895 3,735,100 296,190,807 0.78827 10,207,324
22 12,948,995 9,326,581 3,622,414 286,864,226 0.77895 10,086,621
23 12,948,995 9,440,646 3,508,349 277,423,581 0.76974 9,967,345
24 12,948,995 9,556,105 3,392,890 267,867,476 0.76064 9,849,480
25 12,948,995 9,672,976 3,276,019 258,194,500 0.75164 9,733,008
26 12,948,995 9,791,276 3,157,719 248,403,224 0.74275 9,617,914
27 12,948,995 9,911,024 3,037,971 238,492,200 0.73397 9,504,180
28 12,948,995 10,032,235 2,916,760 228,459,965 0.72529 9,391,792
29 12,948,995 10,154,930 2,794,065 218,305,035 0.71671 9,280,732
30 12,948,995 10,279,124 2,669,871 208,025,911 0.70824 9,170,986
31 12,948,995 10,404,838 2,544,157 197,621,073 0.69986 9,062,538
32 12,948,995 10,532,089 2,416,906 187,088,984 0.69159 8,955,372
33 12,948,995 10,660,897 2,288,098 176,428,087 0.68341 8,849,473
34 12,948,995 10,791,279 2,157,716 165,636,807 0.67533 8,744,827
35 12,948,995 10,923,257 2,025,738 154,713,550 0.66734 8,641,418
36 12,948,995 11,056,848 1,892,147 143,656,702 0.65945 8,539,232
37 12,948,995 11,192,074 1,756,921 132,464,629 0.65165 8,438,254
38 12,948,995 11,328,953 1,620,042 121,135,676 0.64395 8,338,470
39 12,948,995 11,467,506 1,481,489 109,668,170 0.63633 8,239,867
40 12,948,995 11,607,753 1,341,242 98,060,417 0.62881 8,142,429
41 12,948,995 11,749,716 1,199,279 86,310,701 0.62137 8,046,143
42 12,948,995 11,893,415 1,055,580 74,417,286 0.61402 7,950,996
43 12,948,995 12,038,872 910,123 62,378,414 0.60676 7,856,975
44 12,948,995 12,186,107 762,888 50,192,307 0.59959 7,764,065
45 12,948,995 12,335,143 613,852 37,857,164 0.59250 7,672,253
46 12,948,995 12,486,002 462,993 25,371,162 0.58549 7,581,528
47 12,948,995 12,638,706 310,289 12,732,457 0.57857 7,491,875
48 12,948,995 12,793,277 155,718 - - -
621,551,760 468,060,820 153,490,940 - 468,975,739
Dapat di lihat dari tabel di atas bahwa nilai present value adalah sebesar 11.665.769
dari nilai nominal 52.000.000.
Dapat di lihat bahwa Present value pada nilai penyusutan adalah sebesar 199.673.971
Berikut hasil perbandingan penghematan pajak dengan cara leasing dan pembelian
tunai:
Leasing Pembelian Tunai
Keterangan Lease Fee Biaya PPh 30%
Penyusutan
1 155,387,940 - 46,616,382 32,500,000 9,750,000
2 155,387,940 - 46,616,382 32,500,000 9,750,000
3 155,387,940 - 46,616,382 32,500,000 9,750,000
4 155,387,940 - 46,616,382 32,500,000 9,750,000
5 3,250,000 975,000 32,500,000 9,750,000
6 3,250,000 975,000 32,500,000 9,750,000
7 3,250,000 975,000 32,500,000 9,750,000
8 3,250,000 975,000 32,500,000 9,750,000
9 3,250,000 975,000 32,500,000 9,750,000
10 3,250,000 975,000 32,500,000 9,750,000
11 3,250,000 975,000 32,500,000 9,750,000
12 3,250,000 975,000 32,500,000 9,750,000
13 3,250,000 975,000 32,500,000 9,750,000
14 3,250,000 975,000 32,500,000 9,750,000
15 3,250,000 975,000 32,500,000 9,750,000
16 3,250,000 975,000 32,500,000 9,750,000
17 3,250,000 975,000
18 3,250,000 975,000
19 3,250,000 975,000
20 3,250,000 975,000
621,551,760 52,000,000 202,065,528 520,000,000 156,000,000
Dapat di lihat bahwa sebelum PMK 169 Rumah sakit X dapat menghemat pajak
sebesar 117.398.218 dengan cara membesarkan hutang dan mengecilkan modal
namun cara tersebut sudah di antsipasi oleh Dirjen pajak dengan menerbitkan aturan
PMK 169 tahun 2015 sehingga Batas rasio antara hutang dan modal hanya sebesar 4 :
1 saja.
Referensi
Gunawan, B. (2001). Anjak Piutang: Sebuah Alternatif Memperoleh Dana Usaha. Jurnal
Akuntansi dan Investasi, 2(2), 137-146.
Hidayatullah. (2010). Analisis Perbandingan Perencanaan Pajak untuk Pengadaan Aktiva
dengan Cara Sewa Guna Usaha (Leasing) dan Pembelian Tunai dalam Rangka
Penghematan Pajak pada PT. Els Indonesia Prima. Universitas Islam Negeri Syarif
Hidayatullah Jakarta.
Syahidah, S., & Rahayu, N. (2018). Thin Capitalization Rules di Indonesia Studi Kasus pada
RS "X". Substansi, 2, 157-175.