12 0 106 KB
c cc @
! " !# $ ! ! 2 # ! # 9
!) : ) ;ë 9 ! ;-; ! ;0104; # ) ! $
c
c c
c cc c
! %&'(%&% &%&% @ # # ) ) &%'% &%'% !!!! $% &
+ ! !
) '( )$ -.
%&'% %&'(%% &%('% ,% !*+!!! ,* !!!
./)& @ # - ) &(%'% @ # . #
(&%/, % @ # ) &(%,/ % @ # )# # )
(%'&% (%&'% @ # 0 # + @ # ! 0 (,% &% @ # !) 0
1 (,%/ &% @ # + @ /,% (% @ # # ' %&(% @ # 2 " %&('% (%&% @ # 4 @ # ! ! 0 (%&,% @ # ! ('%&% @ # 0 5 ! ) (%&,% @ # - )
&,%/&% @ # ) + %&(% @ # 2/,%(&%
&%%
(%'&% (%&'%
%&('% (%&%
(%&,%
c
c %&'(%&% &%&% * " !# !!!!
%,%
'%'% %&'(%% (% % ",!!!! +*#"!!!!
&%'% (&%/, % &(%,/ % * * (,% &% (,%/ &% /,% (% ' %&(% * * (%&,% ('%&% * &,%/&% %&(% /,%(&%
'( )./ - )
"""!!!! "+! !!!
*"*!!! ,#**!!!
%) )& @ 4 + 7 4 + ! 8
'( ) %) )
%&(,% (%% (%% %(&% +* *!!!
%&(,% * (%% (%% * %(&% *#!!!
./)& 4 ! )0 @ # @ @ # @ '( )./)
(,% (&% %&(% &%(% !,"!!!
(,% (&% %&(% &%(% !,"!!!
-
"**!!!
!!*!!!!
c cc c Ô Ô c c c cc! c ! $ % & ' '( ) !c*+ , -* £ c Ô c $ . ) $! £ c c cc
/0 /0 #/0
"# #" #" " "# # #" #" "#"
1
c
V V " # $
c
V
!
!
!
p p%! p! ! p &
'(!
) *+''*,,(
c c c
c c c cc
'' !! "#$% & !'$#$%())* , , & !! "#$% & !'$#$%() )* - .%/ & - .2
- ." , 3- &.! !!! &( & 4 ! 4( & . ! &( ! ( &* - . ,.( &* - . !
- .4(( - . ' 5 - .4 -! 6 --, 4 - - .5 & 7 7* - .5 4 ,! - . # - . - . - ." (* - . & & - .6& ( ! * - . &! - . . & !!! - .56 - . . ( . ! ( .7 * ! "# 3 &8 --9 -- &.! & , , ,! , . ! 4 & $ ( , 56! ( !, - . - -! ( ,! 4 -!2! 4 (' ! 4& 4
9 , ! -:5&!, ()) ( ))*
#
#% % &'
+ + + +0 1 + 0 + + + + + + 0 + + + 0 + + 1 + 0 1 + + + 0 + + + * + + * 0 !$ "
2 !
"
WORKSHEET PT Bina Banua Laporan Laba Rugi c cc!. - c c- c Koreksi
Komersial Positif Pendapatan Usaha c Penjualan Bersih Harga Pokok Penjualan %& Biaya Produksi c c '( c c 'c Harga Pokok Produksi c )'( c )'c Harga Pokok Penjualan Laba Kotor Beban Usaha *+ % c * 'c - * c c. /0 *c c c ' c /- . -' c Jumlah Beban Laba Usaha Pendapatan Lain-lain %--c+ 1 %- 2 c . ) c / ( / (0 Beban Lain-lain -c * / 2c Laba Sebelum Pajak 3 2 2 c Penghasilan Kena Pajak Pajak Terhutang (25%) Kredit Pajak ,. % , ,! ,$ PPh yang harus dibayar sendiri -,.-c/ c PPh Kurang Bayar/(Lebih Bayar)
' c 3 4
Fiskal Negatif
46,500,000
47,250,000
!"! # 15,393,216 15,893,216 17,393,216 29,106,784
15,000,000 15,500,000 # 17,100,000 30,150,000
!"! #
" ##! ! ! "" 22,675,862 6,430,922
$
$
$ ##! 22,469,663 7,680,337
$ 3,524,000
$ 3,524,000
2,020,000 7,934,922
2,020,000 9,184,337
! $
#
,!