Situs Pajak www.pajak.go.id
Rochmat Soemitro dan Dewi Kurnia Sugiharti. 2004. Asas dan Dasar Perpajakan I, Refika Aditama, Bandung
Djamaludin Gade dan Muhammad Gade. 2004. Hukum Pajak, penerbitan Fakultas Ekonomi Universitas Indonesia, Jakarta
Zain Muhammad. 2007. Manajemen Perpajakan, edisi 3, Jakarta, Salemba Empat Mardiasmo. 2006. Perpajakan edisi Revisi 2006, Andi, Yogyakarta
Sumyar. 2004. Perpajakan edisi 4, Andi, Yogyakarta
Undang-undang No. 28. 2007. KUP (Ketentuan Umum Perpajakan)
Undang-undang Pajak Penghasilan No. 36. 2008. Pajak Penghasilan
POSITIF NEGATIF KEU FISKAL
PENJUALAN BERSIH 352,942,831,869 352,942,831,869
HARGA POKOK PENJUALAN Parts & Materials
51110 Bahan Baku 152,389,671,322 152,389,671,322
51120 Perlengkapan 13,526,753,042 13,526,753,042
51140 Maklon 12,593,497,762 12,593,497,762
Total Part & Mateials 178,509,922,126 178,509,922,126
Biaya Tenaga Kerja Langsung
52110 Gaji 9,352,032,413 9,352,032,413
52120 Lembur 4,407,007,710 4,407,007,710
52130 Tunjangan 2,904,696,007 74,761,000 2,829,935,007
52140 Kesehatan 245,864,977 33,575,870 212,289,107
52150 Bonus/THR 2,502,347,176 2,502,347,176
52160 Kesejahteraan 1,029,202,771 9,775,000 1,019,427,771
52170 Tunjangan Pajak 465,745,593 465,745,593
52180 Jamsostek 323,155,518 323,155,518
52190 Dana Pensiun 615,910,367 615,910,367 (0)
Direct Labor Total 21,845,962,531 21,111,940,294
Biaya Overhead Pabrik
53110 Depresiasi 22,206,829,564 2,422,369,617 19,784,459,947
53111 Depresiasi Dies/Mould -
53120 Testing 331,765,784 331,765,784
53130 Biaya Peralatan Pabrik 640,627,829 640,627,829
53140 Biaya Oli 189,503,431 189,503,431
53150 Listrik & Air 7,051,807,716 7,051,807,716
53160 Perlengkapan Pabrik 2,928,792,812 2,928,792,812
53170 Gudang 5,639,593,869 5,639,593,869
53180 Asuransi 274,164,031 274,164,031
53190 Perbaikan & Pemeliharaan 3 137 281 989 3 137 281 989
LAPORAN LABA/(RUGI) KOMERSIAL VS FISKAL PERIODE 01 JANUARI 2007 S/D 31 DESEMBER 2007 LAPORAN KEUANGAN KOMERSIL
KOREKSI KOREKSI LAPORAN
DESKRIPSI SALDO
53190 Perbaikan & Pemeliharaan 3,137,281,989 3,137,281,989
53200 Sewa 2,417,246,440 2,417,246,440
53220 Proyek Lampu -
Total Biaya Overhead Pabrik 44,817,613,464 42,395,243,847
51130 Beban Barang Jadi -
54000 Dies 29,977,977,782 29,977,977,782
Total Harga Pokok Penjualan 275,151,475,904 271,995,084,050
LABA KOTOR 77,791,355,965 80,947,747,819
BIAYA OPERASIONAL
61110 Pengiriman 8,250,807,563 8,250,807,563
61120 Promosi & Iklan 1,142,430,579 1,142,430,579
61130 Insentif 35,500,000 35,500,000
61140 Royalti 895,342,666 895,342,666
61150 Klaim 169,875,632 169,875,632
61160 Testing & Produk Baru 1,345,985,896 1,345,985,896
62110 Gaji 6,090,287,458 6,090,287,458
62120 Lembur 1,052,431,329 1,052,431,329
62130 Tunjangan 3,156,270,615 42,240,037 3,114,030,578
62140 Kesehatan 385,253,794 105,437,216 279,816,578
62150 Bonus/THR 1,157,390,218 1,157,390,218
62160 Kesejahteraan 406,846,619 44,408,504 362,438,115
62170 Tunjangan Pajak 2,381,096,200 2,381,096,200
62180 Jamsostek 131,836,930 131,836,930
62190 Dana Pensiun 263,961,581 263,961,581 0
62200 Rekruitment 39,290,050 39,290,050
62210 Depresiasi 1,020,022,477 1,020,022,477
62220 Perbaikan & Pemeliharaan 141,794,171 141,794,171
62230 Asuransi 30,318,942 30,318,942
62240 Sewa 156,753,560 156,753,560
62250 Transportasi 2,536,183,111 2,536,183,111
62260 Telepon, Fax & Internet 1,041,315,743 1,041,315,743
62270 Air, listrik & Bahan Bakar 1,269,223,196 1,269,223,196
62280 Perlengkapan Kantor 586,813,664 586,813,664
62290 Buku & Surat Kabar 34,414,027 12,926,902 21,487,125
62300 Perjamuan 1,472,886,823 57,883,698 1,415,003,125
62310 Sumbangan 117,956,650 117,956,650 -
62320 Iuran 62,554,313 57,454,313 5,100,000
62330 Jasa Profesional 536,653,653 135,382,655 401,270,998
62340 Pelatihan 78,755,200 78,755,200
62350 Rekreasi & Perayaan 101,026,512 101,026,512 -
71500 Keuntungan Penjualan Aktiva Tetap 167,584,053 167,584,053 71600 Pendapatan Lain-Lain 7,990,065,232 (963,529,878) 7,026,535,354
81100 Biaya Bunga (4,055,571,364) (4,055,571,364)
81200 Rugi Selisih Kurs (10,556,700,662) (10,556,700,662)
81500 Kerugian Penjualan Aktiva Tetap (1,659,467,336) (1,659,467,336)
81600 Biaya Lain-Lain (5,082,483,406) 3,206,502,834 (8,288,986,240)
81800 Provisi Penurunan Harga Persediaan (220,688,448) (220,688,448) -
TOTAL PENDAPATAN/(BIAYA) LAIN-LAIN (3,690,140,918) (7,920,789,171)
LABA/(RUGI) SEBELUM PAJAK 33,314,621,687 33,799,702,541
Dibulatkan 33,799,702,541
Tarif PPh 25/29 ( Pasal 17 UU PPh )
50,000,000 10% 5,000,000
50,000,000 15% 7,500,000
33,699,702,541 30% 10,109,910,762
PPh 25/29 Yang Terutang 10,122,410,762 10,122,410,762
KreditPajak
Fiskal 120,000,000
PPH 22 556,815,389
PPH 23 234,698,944
PPh 25 2,083,802,444
Total Kredit Pajak 2,995,316,777 2,995,316,777
PPh Yang Kurang Bayar ( PPh Psl.29 ) 7,127,093,985
Dasar Perhitungan Angsuran PPh Pasal 25
Penghasilan Kena Pajak 33,799,702,541
Dikurangi Penghasilan Tidak Teratur
- Keuntungan Penjualan Aktiva Tetap (167,584,053)
Total Penghasilan Tidak Teratur (167,584,053)
Ditambah Biaya Tidak Teratur
- Kerugian Penjualan Aktiva Tetap 1,659,467,336
Total Biaya Tidak Teratur 1,659,467,336
DPP Angsuran PPh Pasal 25 35,291,585,824
Tarif PPh 25/29 ( Pasal 17 UU PPh )
50,000,000 10% 5,000,000
50,000,000 15% 7,500,000
35,191,585,824 30% 10,557,475,747
Total Tarif Pasal 17 UU PPh 10,569,975,747 10,569,975,747
Proyeksi PPh Ps. 25 th. 2008/ Bulan 814,871,764
SPT TAHUNAN REALISASI S.D PERKIRAAN BULAN TOTAL % (5) % (5)
URAIAN BADAN TAHUN 2008 BULAN MAR 2009 *) APRIL S/D DES 2009 **) terhadap Penurunan
(2) terhadap
(1) (2) (3) (4) (5) (2)
PENGHASILAN NETO KOMERSIAL DALAM NEGERI
PEREDARAN USAHA Rp 470,000,462,279Rp 97,228,058,380Rp 253,213,824,329Rp 350,441,882,709 74.56% 25.44%
HARGA POKOK PENJUALAN Rp (376,592,919,396)Rp (83,985,310,144)Rp (214,088,589,518)Rp (298,073,899,662) 79.15% 20.85%
BIAYA USAHA LAINNYA Rp (49,345,773,066)Rp (11,182,127,448)Rp (31,868,483,151)Rp (43,050,610,599) 87.24% 12.76%
PENGHASILAN NETO DARI USAHA Rp 44,061,769,817Rp 2,060,620,788Rp 7,256,751,660Rp 9,317,372,448 21.15% 78.85%
PENGHASILAN DARI LUAR USAHA Rp 76,482,490,681Rp 19,901,139,814Rp 33,687,461,894Rp 53,588,601,708 70.07% 29.93%
BIAYA DARI LUAR USAHA Rp (84,369,038,114)Rp (19,413,666,191)Rp (36,037,839,896)Rp (55,451,506,087) 65.72% 34.28%
PENGHASILAN NETO DARI LUAR USAHA Rp (7,886,547,433)Rp 487,473,623Rp (2,350,378,002)Rp (1,862,904,379) 23.62% 76.38%
PENGHASILAN NETO KOMERSIAL DALAM NEGERI Rp 36,175,222,384Rp 2,548,094,411Rp 4,906,373,658Rp 7,454,468,069 20.61% 79.39%
PENGHASILAN NETO KOMERSIAL LUAR NEGERI - - - -
JUMLAH PENGHASILAN NETO KOMERSIAL Rp 36,175,222,384 Rp 2,548,094,411 Rp 4,906,373,658 Rp 7,454,468,069 20.61% 79.39%
PENGHASILAN YANG DIKENAKAN PPh FINAL
DAN YANG TIDAK TERMASUK OBJEK PAJAK Rp (57,669,055) Rp (23,235,865)Rp (31,500,000)Rp (54,735,865) 94.91% 5.09%
PERKIRAAN LAPORAN LABA RUGI FISKAL TAHUN 2009
Rp ( , , ) Rp (23,235,865)Rp (31,500,000)Rp (54,735,865) 94.91% 5.09%
+/- PENYESUAIAN FISKAL POSITIF/NEGATIF Rp 558,498,595 Rp 802,617,098 Rp 2,824,168,290Rp 3,626,785,388 649.38% -549.38%
PENGHASILAN NETO FISKAL Rp 36,676,051,924Rp 3,327,475,644Rp 7,699,041,948Rp 11,026,517,592 30.06% 69.94%
KOMPENSASI KERUGIAN FISKAL Rp Rp- Rp - Rp- - - PENGHASILAN KENA PAJAK Rp 36,676,051,924Rp 3,327,475,644Rp 7,699,041,948Rp 11,026,517,592 30.06% 69.94%
PPh TERUTANG Rp 10,985,315,577 Rp 931,693,180Rp 2,155,731,745Rp 3,087,424,926 28.11% 71.89%
KreditPajak
Fiskal 110,000,000 -
PPh 22 845,877,450 169,500,000 375,000,000 544,500,000
PPh 23 204,965,347 40,614,000 90,000,000 130,614,000
PPh 25 8,806,500,098 2,037,179,410 2,037,179,410
Total Kredit Pajak 9,967,342,895 2,247,293,410 465,000,000 2,712,293,410
Agar PPh Ymh dibayar tidak menjadi LB, maka PPh Yang Kurang Bayar ( PPh Psl.29 )/(Lebih Bayar) PPh Psl.28 1,017,972,682 (1,315,600,230) 1,690,731,745 375,131,516 Angsuran yg harus dibyr maximal (Nihil ) sebesar
Angsuran PPh 25 tahun 2009 =
Proyeksi PPh Ps. 25 th. 2009/ Bulan 827,872,732 41,681,280 375.131.516 : 9 bln = 41.681.280
Tangerang, 29 April 2009
Real s.d Mar % Prysi. Apr-Des % Total % Real s.d Mar % Prysi. Apr-Des % Total %
POS RUGI LABA CFM.WP CFM.Fiskal
y p y p
PENJUALAN BERSIH 97,228,058,380 253,213,824,329 350,441,882,709 97,228,058,380 253,213,824,329 350,441,882,709 BEBAN POKOK PENJUALAN 83,985,310,144 86.38% 214,088,589,518 84.55% 298,073,899,662 85.06% 83,985,310,144 86.38% 200,146,908,612 79.04% 284,132,218,756 81.08%
LABA KOTOR 13,242,748,236 39,125,234,811 52,367,983,047 13,242,748,236 53,066,915,717 66,309,663,953 BEBAN USAHA 11,182,127,448 11.50% 31,868,483,151 12.59% 43,050,610,599 12.28% 11,182,127,448 11.50% 27,923,455,265 11.03% 39,105,582,713 11.16%
LABA USAHA 2,060,620,788 7,256,751,660 9,317,372,448 2,060,620,788 25,143,460,452 27,204,081,240 PENGHASILAN/ (BEBAN) LAIN-LAIN 487,473,623 (2,350,378,002) (1,862,904,379) 487,473,623 (2,350,378,002) (1,862,904,379) PENGHASILAN NETTO KOMERSIAL 2,548,094,411 4,906,373,658 7,454,468,069 2,548,094,411 22,793,082,450 25,341,176,861 PENGHASILAN BERSIFAT FINAL (23,235,865) (31,500,000) (54,735,865) (23,235,865) (31,500,000) (54,735,865) PENYESUAIAN POSITIF/NEGATIF 802,617,098 2,824,168,290 3,626,785,388 802,617,098 2,824,168,290 3,626,785,388 PENGHASILAN NETTO FISKAL 3,327,475,644 7,699,041,948 11,026,517,592 3,327,475,644 25,585,750,740 28,913,226,384 KOMPENSASI RUGI FISKAL - - - - PENGHASILAN KENA PAJAK 3,327,475,644 7,699,041,948 11,026,517,592 3,327,475,644 25,585,750,740 28,913,226,384 PPh TERUTANG ( PKP X 28 %) 931,693,180 2,155,731,745 3,087,424,926 931,693,180 7,164,010,207 8,095,703,387 KREDIT PAJAK 2,247,293,410 840,131,516 3,087,424,926 2,247,293,410 840,131,516 3,087,424,926 PPh YANG KURANG BAYAR AKHIR TAH (1,315,600,230) 1,315,600,230 - (1,315,600,230) 6,323,878,691 5,008,278,462 ANGSURAN PPh 25 /BLN (MULAI APR'09 - - - 556,475,385
SPT TAHUNAN REALISASI S.D PERKIRAAN BULAN TOTAL % (5) % (5)
URAIAN BADAN TAHUN 2008 BULAN APR 2009 *) MEI S/D DES 2009 **) terhadap Penurunan
(2) terhadap
(1) (2) (3) (4) (5) (2)
PENGHASILAN NETO KOMERSIAL DALAM NEGERI
PEREDARAN USAHA Rp 470,000,462,279Rp 128,709,311,150Rp 216,290,884,239Rp 345,000,195,389 73.40% 26.60%
HARGA POKOK PENJUALAN Rp (376,592,919,396)Rp (110,466,000,851)Rp (181,186,843,759)Rp (291,652,844,610) 77.45% 22.55%
BIAYA USAHA LAINNYA Rp (49,345,773,066)Rp (15,188,138,679)Rp (28,184,563,663)Rp (43,372,702,342) 87.90% 12.10%
PENGHASILAN NETO DARI USAHA Rp 44,061,769,817Rp 3,055,171,620Rp 6,919,476,817Rp 9,974,648,437 22.64% 77.36%
PENGHASILAN DARI LUAR USAHA Rp 76,482,490,681Rp 26,912,217,814Rp 29,970,243,906Rp 56,882,461,720 74.37% 25.63%
BIAYA DARI LUAR USAHA Rp (84,369,038,114)Rp (26,823,066,218)Rp (32,062,111,353)Rp (58,885,177,571) 69.79% 30.21%
PENGHASILAN NETO DARI LUAR USAHA Rp (7,886,547,433)Rp 89,151,596Rp (2,091,867,447)Rp (2,002,715,851) 25.39% 74.61%
PENGHASILAN NETO KOMERSIAL DALAM NEGERI Rp 36,175,222,384Rp 3,144,323,216Rp 4,827,609,371Rp 7,971,932,587 22.04% 77.96%
PENGHASILAN NETO KOMERSIAL LUAR NEGERI - - - -
JUMLAH PENGHASILAN NETO KOMERSIAL Rp 36,175,222,384 Rp 3,144,323,216 Rp 4,827,609,371 Rp 7,971,932,587 22.04% 77.96%
PENGHASILAN YANG DIKENAKAN PPh FINAL
DAN YANG TIDAK TERMASUK OBJEK PAJAK Rp (57,669,055) Rp (25,905,010)Rp (28,000,000)Rp (53,905,010) 93.47% 6.53%
PERKIRAAN LAPORAN LABA RUGI FISKAL TAHUN 2009
+/- PENYESUAIAN FISKAL POSITIF/NEGATIF Rp 558,498,595 Rp 2,296,354,880 Rp 3,531,619,353Rp 5,827,974,232 1043.51% -943.51%
PENGHASILAN NETO FISKAL Rp 36,676,051,924Rp 5,414,773,086Rp 8,331,228,724Rp 13,746,001,809 37.48% 62.52%
KOMPENSASI KERUGIAN FISKAL Rp Rp- Rp - Rp- - - PENGHASILAN KENA PAJAK Rp 36,676,051,924Rp 5,414,773,086Rp 8,331,228,724Rp 13,746,001,809 37.48% 62.52%
PPh TERUTANG Rp 10,985,315,577 Rp 1,516,136,464Rp 2,332,744,043Rp 3,848,880,507 35.04% 64.96%
KreditPajak
Fiskal 110,000,000 -
PPh 22 845,877,450 126,000,000 150,000,000 276,000,000
PPh 23 204,965,347 35,470,000 60,000,000 95,470,000
PPh 25 8,806,500,098 2,658,083,959 2,658,083,959
Total Kredit Pajak 9,967,342,895 2,819,553,959 210,000,000 3,029,553,959
Agar PPh Ymh dibayar tidak menjadi LB, maka
PPh Yang Kurang Bayar ( PPh Psl.29 )/(Lebih Bayar) PPh Psl.28 1,017,972,682 (1,303,417,495) 819,326,548 Angsuran yg harus dibyr maximal (Nihil ) sebesar
Angsuran PPh 25 tahun 2009 =
Proyeksi PPh Ps. 25 th. 2009/ Bulan 827,872,732 102,415,818 819.326.548 : 8 bln = 102.415.818
Tangerang, 15 Mei 2009
Real s.d Apr % Prysi. Mei-Des % Total % Real s.d Apr % Prysi. Mei-Des % Total %
POS RUGI LABA CFM.WP CFM.Fiskal
p y p y
PENJUALAN BERSIH 128,709,311,150 216,290,884,239 345,000,195,389 128,709,311,150 216,290,884,239 345,000,195,389 BEBAN POKOK PENJUALAN 110,466,000,851 85.83% 181,186,843,759 83.77% 291,652,844,610 84.54% 110,466,000,851 85.83% 170,962,039,518 79.04% 281,428,040,369 81.57%
LABA KOTOR 18,243,310,299 35,104,040,480 53,347,350,779 18,243,310,299 45,328,844,721 63,572,155,020 BEBAN USAHA 15,188,138,679 11.80% 28,184,563,663 13.03% 43,372,702,342 12.57% 15,188,138,679 11.80% 23,851,734,187 11.03% 39,039,872,866 11.32%
LABA USAHA 3,055,171,620 6,919,476,817 9,974,648,437 3,055,171,620 21,477,110,534 24,532,282,154 PENGHASILAN/ (BEBAN) LAIN-LAIN 89,151,596 (2,091,867,447) (2,002,715,851) 89,151,596 (2,091,867,447) (2,002,715,851) PENGHASILAN NETTO KOMERSIAL 3,144,323,216 4,827,609,371 7,971,932,587 3,144,323,216 19,385,243,088 22,529,566,304 PENGHASILAN BERSIFAT FINAL (25,905,010) (28,000,000) (53,905,010) (25,905,010) (28,000,000) (53,905,010) PENYESUAIAN POSITIF/NEGATIF 2,296,354,880 3,531,619,353 5,827,974,232 2,296,354,880 3,531,619,353 5,827,974,232 PENGHASILAN NETTO FISKAL 5,414,773,086 8,331,228,724 13,746,001,809 5,414,773,086 22,888,862,441 28,303,635,526 KOMPENSASI RUGI FISKAL - - - - PENGHASILAN KENA PAJAK 5,414,773,086 8,331,228,724 13,746,001,809 5,414,773,086 22,888,862,441 28,303,635,526 PPh TERUTANG ( PKP X 28 %) 1,516,136,464 2,332,744,043 3,848,880,507 1,516,136,464 6,408,881,483 7,925,017,947 KREDIT PAJAK 2,819,553,959 1,029,326,548 3,848,880,507 2,819,553,959 1,029,326,548 3,848,880,507 PPh YANG KURANG BAYAR AKHIR TAH (1,303,417,495) 1,303,417,495 - (1,303,417,495) 5,379,554,936 4,076,137,441 ANGSURAN PPh 25 /BLN (MULAI MEI'09 - - - 509,517,180
SPT TAHUNAN REALISASI S.D PERKIRAAN BULAN TOTAL % (5) % (5)
URAIAN BADAN TAHUN 2008 BULAN MEI 2009 *) JUN S/D DES 2009 **) terhadap Penurunan
(2) terhadap SPT 2008 SPT 2009
(1) (2) (3) (4) (5) (2) (Realisasi+Proyeksi)
PENGHASILAN NETO KOMERSIAL DALAM NEGERI
PEREDARAN USAHA Rp 470,000,462,279Rp 162,686,118,880Rp 188,935,493,956Rp 351,621,612,836 74.81% 25.19%
HARGA POKOK PENJUALAN Rp (376,592,919,396)Rp (138,856,626,480)Rp (158,623,736,519)Rp (297,480,362,999) 78.99% 21.01% 80.13% 84.60%
BIAYA USAHA LAINNYA Rp (49,345,773,066)Rp (19,205,654,443)Rp (24,679,946,832)Rp (43,885,601,275) 88.93% 11.07%
PENGHASILAN NETO DARI USAHA Rp 44,061,769,817Rp 4,623,837,957Rp 5,631,810,605Rp 10,255,648,562 23.28% 76.72%
PENGHASILAN DARI LUAR USAHA Rp 76,482,490,681Rp 35,560,007,970Rp 26,249,525,918Rp 61,809,533,888 80.82% 19.18%
BIAYA DARI LUAR USAHA Rp (84,369,038,114)Rp (35,554,856,317)Rp (28,020,725,753)Rp (63,575,582,070) 75.35% 24.65%
PENGHASILAN NETO DARI LUAR USAHA Rp (7,886,547,433)Rp 5,151,653Rp (1,771,199,835)Rp (1,766,048,182) 22.39% 77.61%
PENGHASILAN NETO KOMERSIAL DALAM NEGERI Rp 36,175,222,384Rp 4,628,989,610Rp 3,860,610,770Rp 8,489,600,380 23.47% 76.53%
PENGHASILAN NETO KOMERSIAL LUAR NEGERI - - - -
JUMLAH PENGHASILAN NETO KOMERSIAL Rp 36,175,222,384 Rp 4,628,989,610 Rp 3,860,610,770 Rp 8,489,600,380 23.47% 76.53% 7.70% 2.41%
PENGHASILAN YANG DIKENAKAN PPh FINAL
DAN YANG TIDAK TERMASUK OBJEK PAJAK Rp (57,669,055) Rp (32,981,483)Rp (24,500,000)Rp (57,481,483) 99.67% 0.33%
% HPP & Penghasilan Terhadap Sales
PERKIRAAN LAPORAN LABA RUGI FISKAL TAHUN 2009
p p ( ) p ( ) p ( )
+/- PENYESUAIAN FISKAL POSITIF/NEGATIF Rp 558,498,595 Rp 2,823,671,709 Rp 4,995,642,684Rp 7,819,314,393 1400.06% -1300.06%
PENGHASILAN NETO FISKAL Rp 36,676,051,924Rp 7,419,679,836Rp 8,831,753,454Rp 16,251,433,290 44.31% 55.69% 7.80% 4.62%
KOMPENSASI KERUGIAN FISKAL Rp Rp- Rp - Rp- - -
PENGHASILAN KENA PAJAK Rp 36,676,051,924Rp 7,419,679,836Rp 8,831,753,454Rp 16,251,433,290 44.31% 55.69% 7.80% 4.62%
PPh TERUTANG Rp 10,985,315,577 Rp 2,077,510,354Rp 2,472,890,967Rp 4,550,401,321 41.42% 58.58% 2.34% 1.29%
KreditPajak
Fiskal 110,000,000 -
PPh 22 845,877,450 136,080,000 131,250,000 267,330,000
PPh 23 204,965,347 38,307,600 52,500,000 90,807,600
PPh 25 8,806,500,098 3,278,988,508 3,278,988,508
Total Kredit Pajak 9,967,342,895 3,453,376,108 183,750,000 3,637,126,108
Agar PPh Ymh dibayar tidak menjadi LB, maka
PPh Yang Kurang Bayar ( PPh Psl.29 )/(Lebih Bayar) PPh Psl.28 1,017,972,682 (1,375,865,754) 913,275,213 Angsuran yg harus dibyr maximal (Nihil ) sebesar
Angsuran PPh 25 tahun 2009 =
Proyeksi PPh Ps. 25 th. 2009/ Bulan 827,872,732 130,467,888 913.275.213 : 7 bln = 130.467.888
Tangerang, 15 Juni 2009
Real s.d Mei % Prysi. Jun-Des % Total % Real s.d Mei % Prysi. Jun-Des % Total %
POS RUGI LABA CFM.WP CFM.Fiskal
y y
PENJUALAN BERSIH 162,686,118,880 188,935,493,956 351,621,612,836 162,686,118,880 188,935,493,956 351,621,612,836 BEBAN POKOK PENJUALAN 138,856,626,480 85.35% 158,623,736,519 83.96% 297,480,362,999 84.60% 138,856,626,480 85.35% 149,339,615,017 79.04% 288,196,241,497 81.96%
LABA KOTOR 23,829,492,400 30,311,757,437 54,141,249,837 23,829,492,400 39,595,878,939 63,425,371,339 BEBAN USAHA 19,205,654,443 11.81% 24,679,946,832 13.06% 43,885,601,275 12.48% 19,205,654,443 11.81% 20,835,086,029 11.03% 40,040,740,472 11.39%
LABA USAHA 4,623,837,957 5,631,810,605 10,255,648,562 4,623,837,957 18,760,792,910 23,384,630,867 PENGHASILAN/ (BEBAN) LAIN-LAIN 5,151,653 (1,771,199,835) (1,766,048,182) 5,151,653 (1,771,199,835) (1,766,048,182) PENGHASILAN NETTO KOMERSIAL 4,628,989,610 3,860,610,770 8,489,600,380 4,628,989,610 16,989,593,075 21,618,582,685 PENGHASILAN BERSIFAT FINAL (32,981,483) (24,500,000) (57,481,483) (32,981,483) (24,500,000) (57,481,483) PENYESUAIAN POSITIF/NEGATIF 2,823,671,709 4,995,642,684 7,819,314,393 2,823,671,709 4,995,642,684 7,819,314,393 PENGHASILAN NETTO FISKAL 7,419,679,836 8,831,753,454 16,251,433,290 7,419,679,836 21,960,735,759 29,380,415,595 KOMPENSASI RUGI FISKAL - - - - PENGHASILAN KENA PAJAK 7,419,679,836 8,831,753,454 16,251,433,290 7,419,679,836 21,960,735,759 29,380,415,595 PPh TERUTANG ( PKP X 28 %) 2,077,510,354 2,472,890,967 4,550,401,321 2,077,510,354 6,149,006,013 8,226,516,367 KREDIT PAJAK 3,453,376,108 1,097,025,213 4,550,401,321 3,453,376,108 1,097,025,213 4,550,401,321 PPh YANG KURANG BAYAR AKHIR TAH (1,375,865,754) 1,375,865,754 0 (1,375,865,754) 5,051,980,800 3,676,115,046 ANGSURAN PPh 25 /BLN (MULAI JUN'09 - - - 525,159,292
SPT TAHUNAN REALISASI S.D PERKIRAAN BULAN TOTAL % (5) % (5)
URAIAN BADAN TAHUN 2008 BULAN JUN 2009 JUL S/D DES 2009 terhadap Penurunan
(2) terhadap SPT 2008 SPT 2009
(1) (2) (3) (4) (5) (2) (Realisasi+Proyeksi)
PENGHASILAN NETO KOMERSIAL DALAM NEGERI
PEREDARAN USAHA Rp 470,000,462,279Rp 196,855,673,154Rp 154,778,675,746Rp 351,634,348,900 74.82% 25.18%
HARGA POKOK PENJUALAN Rp (376,592,919,396)Rp (167,421,825,695)Rp (129,361,765,002)Rp (296,783,590,697) 78.81% 21.19% 80.13% 84.40%
BIAYA USAHA LAINNYA Rp (49,345,773,066)Rp (22,936,972,127)Rp (20,949,109,218)Rp (43,886,081,345) 88.94% 11.06%
PENGHASILAN NETO DARI USAHA Rp 44,061,769,817Rp 6,496,875,332Rp 4,467,801,526Rp 10,964,676,858 24.88% 75.12%
PENGHASILAN DARI LUAR USAHA Rp 76,482,490,681Rp 43,124,073,768Rp 22,467,307,929Rp 65,591,381,697 85.76% 14.24%
BIAYA DARI LUAR USAHA Rp (84,369,038,114)Rp (42,515,673,296)Rp (23,865,848,407)Rp (66,381,521,703) 78.68% 21.32%
PENGHASILAN NETO DARI LUAR USAHA Rp (7,886,547,433)Rp 608,400,472Rp (1,398,540,478)Rp (790,140,006) 10.02% 89.98%
PENGHASILAN NETO KOMERSIAL DALAM NEGERI Rp 36,175,222,384Rp 7,105,275,804Rp 3,069,261,048Rp 10,174,536,852 28.13% 71.87%
PENGHASILAN NETO KOMERSIAL LUAR NEGERI - - - -
JUMLAH PENGHASILAN NETO KOMERSIAL Rp 36,175,222,384 Rp 7,105,275,804 Rp 3,069,261,048 Rp 10,174,536,852 28.13% 71.87% 7.70% 2.89%
PENGHASILAN YANG DIKENAKAN PPh FINAL
DAN YANG TIDAK TERMASUK OBJEK PAJAK Rp (57,669,055) Rp (40,018,262)Rp (21,000,000)Rp (61,018,262) 105.81% -5.81%
+/- PENYESUAIAN FISKAL POSITIF/NEGATIF Rp 558,498,595 Rp 3,975,035,323 Rp 4,775,737,443Rp 8,750,772,765 1566.84% -1466.84%
PERKIRAAN LAPORAN LABA RUGI FISKAL TAHUN 2009
% HPP & Penghasilan Terhadap Sales
PENGHASILAN NETO FISKAL Rp 36,676,051,924Rp 11,040,292,865Rp 7,823,998,491Rp 18,864,291,355 51.43% 48.57% 7.80% 5.36%
KOMPENSASI KERUGIAN FISKAL Rp Rp- Rp - Rp- - -
PENGHASILAN KENA PAJAK Rp 36,676,051,924Rp 11,040,292,865Rp 7,823,998,491Rp 18,864,291,355 51.43% 48.57% 7.80% 5.36%
PPh TERUTANG Rp 10,985,315,577 Rp 3,091,282,002Rp 2,190,719,577Rp 5,282,001,579 48.08% 51.92% 2.34% 1.50%
KreditPajak
Fiskal 110,000,000 -
PPh 22 845,877,450 163,296,000 112,500,000 275,796,000
PPh 23 204,965,347 45,969,120 45,000,000 90,969,120
PPh 25 8,806,500,098 3,899,893,057 3,899,893,057
Total Kredit Pajak 9,967,342,895 4,109,158,177 157,500,000 4,266,658,177
Agar PPh Ymh dibayar tidak menjadi LB, maka
PPh Yang Kurang Bayar ( PPh Psl.29 )/(Lebih Bayar) PPh Psl.28 1,017,972,682 (1,017,876,175) 1,015,343,402 Angsuran yg harus dibyr maximal (Nihil ) sebesar
Angsuran PPh 25 tahun 2009 =
Proyeksi PPh Ps. 25 th. 2009/ Bulan 827,872,732 169,223,900 1.015.343.402 : 6 bln = 169.223.900
Tangerang, 05 Agustus 2009
Real s.d Jun % Prysi. Jul-Des % Total % Real s.d Jun % Prysi. Jul-Des % Total %
POS RUGI LABA CFM.WP CFM.Fiskal
Real s.d Jun % Prysi. Jul Des % Total % Real s.d Jun % Prysi. Jul Des % Total %
PENJUALAN BERSIH 196,855,673,154 154,778,675,746 351,634,348,900 196,855,673,154 154,778,675,746 351,634,348,900 BEBAN POKOK PENJUALAN 167,421,825,695 85.05% 129,361,765,002 83.58% 296,783,590,697 84.40% 167,421,825,695 85.05% 122,341,161,869 79.04% 289,762,987,564 82.40%
LABA KOTOR 29,433,847,459 25,416,910,744 54,850,758,203 29,433,847,459 32,437,513,877 61,871,361,336 BEBAN USAHA 22,936,972,127 11.65% 20,949,109,218 13.53% 43,886,081,345 12.48% 22,936,972,127 11.65% 17,068,402,326 11.03% 40,005,374,453 11.38%
LABA USAHA 6,496,875,332 4,467,801,526 10,964,676,858 6,496,875,332 15,369,111,551 21,865,986,883 PENGHASILAN/ (BEBAN) LAIN-LAIN 608,400,472 (1,398,540,478) (790,140,006) 608,400,472 (1,398,540,478) (790,140,006) PENGHASILAN NETTO KOMERSIAL 7,105,275,804 3,069,261,048 10,174,536,852 7,105,275,804 13,970,571,073 21,075,846,877 PENGHASILAN BERSIFAT FINAL (40,018,262) (21,000,000) (61,018,262) (40,018,262) (21,000,000) (61,018,262) PENYESUAIAN POSITIF/NEGATIF 3,975,035,323 4,775,737,443 8,750,772,765 3,975,035,323 4,775,737,443 8,750,772,765 PENGHASILAN NETTO FISKAL 11,040,292,865 7,823,998,491 18,864,291,355 11,040,292,865 18,725,308,516 29,765,601,381 KOMPENSASI RUGI FISKAL - - - - PENGHASILAN KENA PAJAK 11,040,292,865 7,823,998,491 18,864,291,355 11,040,292,865 18,725,308,516 29,765,601,381 PPh TERUTANG ( PKP X 28 %) 3,091,282,002 2,190,719,577 5,282,001,579 3,091,282,002 5,243,086,385 8,334,368,387 KREDIT PAJAK 4,109,158,177 1,172,843,402 5,282,001,579 4,109,158,177 1,172,843,402 5,282,001,579 PPh YANG KURANG BAYAR AKHIR TAH (1,017,876,175) 1,017,876,175 - (1,017,876,175) 4,070,242,982 3,052,366,807 ANGSURAN PPh 25 /BLN (MULAI JUN'09 - - - 508,727,801