Documente Academic
Documente Profesional
Documente Cultură
PENGUKURAN & PENGAKUAN PAJAK TANGGUHAN - PENYISIHAN PIUTANG TAK TERTAGIH (Rp 000)
Kasus 1:
Kebijakan akuntansi PT MBR menetapkan bahwa penyisihan piutang tak tertagih dihitung sebesar 3% dari saldo piutang usaha pada akhir tahun. Upaya
penagihan atas piutang usaha yang telah disisihkan tersebut tetap dilakukan. Akan tetapi, pada tahun 2007 ditetapkan piutang yang dihapuskan sebesar Rp 3
milyar. Sementara itu, pada tahun 2008 ditetapkan kebijakan akuntansi yang menghapus seluruh penyisihan karena perusahaan menggunakan metode
langsung
Uraian
2003
2004
2005
2006
2007
2008
100,000,000
145,000,000
130,000,000
160,000,000
200,000,000
210,000,000
3,000,000
3,000,000
97,000,000
3,000,000
1,350,000
4,350,000
140,650,000
4,350,000
(450,000)
3,900,000
126,100,000
3,900,000
900,000
###
4,800,000
155,200,000
4,800,000
4,200,000
(3,000,000)
6,000,000
194,000,000
6,000,000
(6,000,000)
210,000,000
100,000,000
100,000,000
145,000,000
145,000,000
130,000,000
130,000,000
160,000,000
###
160,000,000
200,000,000
200,000,000
210,000,000
210,000,000
3,000,000
4,350,000
3,900,000
4,800,000
6,000,000
900,000
1,305,000
1,170,000
1,440,000
1,800,000
3,000,000
1,350,000
(450,000)
900,000
4,200,000
(6,000,000)
3,000,000
1,350,000
(450,000)
###
900,000
3,000,000
1,200,000
(6,000,000)
900,000
900,000
900,000
405,000
1,305,000
1,305,000
(135,000)
1,170,000
1,170,000
270,000
1,440,000
1,440,000
360,000
1,800,000
1,800,000
(1,800,000)
-
5. Jurnal Penyesuaian
2003 DTA
DTI
2006 DTA
DTI
270,000
900,000
2007 DTA
DTI
360,000
405,000
2008 DTE
DTA
1,800,000
135,000
2. Pajak
a. Piutang usaha
b. Penyisihan piutang tak tertagih
c. Piutang usaha neto (a - b)
3. Selisih/perbedaan temporer (2.c 1.c)
4. Pajak tangguhan (tarif PPh pasal 17 [30%])
B. Analisis Akun Laba Rugi
1. Akuntansi
Biaya penyisihan piutang tak tertagih
2. Pajak
Biaya penyisihan piutang tak tertagih
3. Beda waktu [koreksi positif (negatif)]
900,000
2004 DTA
DTI
405,000
2005 DTE
DTA
135,000
270,000
360,000
1,800,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah jurnal tahun 2003 dan 2004
Hal. 1/25
Uraian
A. Analisis Akun Neraca
1. Akuntansi - Penyisihan Pesangon
a. saldo awal
b. penambahan (penurunan) penyisihan
c. pembayaran pesangon
d. saldo akhir
2003
2004
2005
2006
1,500,000
1,500,000
1,500,000
1,350,000
2,850,000
2,850,000
(450,000)
2,400,000
2,400,000
900,000
3,300,000
2007
2008
3,300,000
1,000,000
(3,000,000)
1,300,000
1,300,000
780,000
2,080,000
###
1,500,000
2,850,000
2,400,000
3,300,000
1,300,000
2,080,000
450,000
855,000
720,000
990,000
390,000
624,000
1,500,000
1,350,000
(450,000)
900,000
1,000,000
780,000
1,500,000
1,350,000
(450,000)
900,000
3,000,000
(2,000,000)
780,000
450,000
450,000
450,000
405,000
855,000
855,000
(135,000)
720,000
720,000
270,000
990,000
990,000
(600,000)
390,000
390,000
234,000
624,000
5. Jurnal Penyesuaian
2003 DTA
DTI
2006 DTA
DTI
270,000
450,000
2007 DTE
DTA
600,000
405,000
2008 DTA
DTI
234,000
135,000
450,000
2004 DTA
DTI
405,000
2005 DTE
DTA
135,000
270,000
600,000
234,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah jurnal tahun 2003 dan 2004
Hal. 2/25
Uraian
2003
2004
2005
2006
2007
2008
90,000,000
130,500,000
117,000,000
144,000,000
180,000,000
189,000,000
2,700,000
2,700,000
87,300,000
2,700,000
1,215,000
3,915,000
126,585,000
3,915,000
(405,000)
3,510,000
113,490,000
3,510,000
810,000
###
4,320,000
139,680,000
4,320,000
4,080,000
(3,000,000)
5,400,000
174,600,000
5,400,000
(5,400,000)
189,000,000
90,000,000
90,000,000
130,500,000
130,500,000
117,000,000
117,000,000
144,000,000
###
144,000,000
180,000,000
180,000,000
189,000,000
189,000,000
2,700,000
3,915,000
3,510,000
4,320,000
5,400,000
810,000
1,174,500
1,053,000
1,296,000
1,620,000
2,700,000
1,215,000
(405,000)
810,000
4,080,000
(5,400,000)
2,700,000
1,215,000
(405,000)
###
810,000
3,000,000
1,080,000
(5,400,000)
810,000
810,000
810,000
364,500
1,174,500
1,174,500
(121,500)
1,053,000
1,053,000
243,000
1,296,000
1,296,000
324,000
1,620,000
1,620,000
(1,620,000)
-
5. Jurnal Penyesuaian
2003 DTA
DTI
2006 DTA
DTI
243,000
810,000
2007 DTA
DTI
324,000
364,500
2008 DTE
DTA
1,620,000
121,500
2. Pajak
a. Inventori
b. Penyisihan inventori
c. Inventori neto (a - b)
3. Selisih/perbedaan temporer (2.c 1.c)
4. Pajak tangguhan (tarif PPh pasal 17 [30%])
B. Analisis Akun Laba Rugi
1. Akuntansi
Biaya penyisihan inventori
2. Pajak
Biaya penghapusan inventori
3. Beda waktu [koreksi positif (negatif)]
810,000
2004 DTA
DTI
364,500
2005 DTE
DTA
121,500
243,000
324,000
1,620,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah jurnal tahun 2003 dan 2004
Hal. 3/25
Uraian
A. Analisis Akun Neraca
1. Akuntansi - Kewajiban Kontinjensi
a. saldo awal
b. penambahan (penurunan) penyisihan
c. pembayaran ganti rugi
d. saldo akhir
2003
10,000,000
10,000,000
-
2005
10,000,000
10,000,000
10,000,000
(2,000,000)
(8,000,000)
-
10,000,000
3,000,000
3,000,000
10,000,000
(2,000,000)
10,000,000
8,000,000
(10,000,000)
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
(3,000,000)
-
2005
10,000,000
2004
DTA
DTI
3,000,000
DTE
DTA
3,000,000
3,000,000
3,000,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah
jurnal tahun 2003
Hal. 4/25
Uraian
2003
2004
2005
2006
2007
2008
1,000,000
###
1,000,000
1,000,000
###
1,000,000
183,333
383,333
583,333
783,333
983,333
183,333
183,333
816,667
200,000
###
383,333
616,667
200,000
583,333
416,667
200,000
783,333
216,667
###
200,000
###
983,333
16,667
16,667
1,000,000
-
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
250,000
500,000
750,000
1,000,000
1,000,000
250,000
250,000
750,000
250,000
500,000
500,000
250,000
750,000
250,000
250,000
1,000,000
-
1,000,000
-
1,000,000
-
(66,667)
(116,667)
(166,667)
(216,667)
(16,667)
(20,000)
(35,000)
(50,000)
(65,000)
(5,000)
183,333
200,000
200,000
200,000
200,000
16,667
250,000
(66,667)
250,000
(50,000)
250,000
(50,000)
250,000
(50,000)
200,000
16,667
(20,000)
(20,000)
(20,000)
(15,000)
(35,000)
(35,000)
(15,000)
(50,000)
(50,000)
(15,000)
(65,000)
(65,000)
60,000
(5,000)
(5,000)
5,000
-
20,000
2004 DTE
DTL
15,000
2005 DTE
DTL
15,000
2006 DTE
DTL
15,000
20,000
2007 DTL
DTI
60,000
15,000
2008 DTL
DTI
5,000
15,000
15,000
60,000
5,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah jurnal tahun 2003 dan 2004
Hal. 5/25
Uraian
A. Analisis Akun Neraca
1. Akuntansi (SLM; 5 tahun)
a. Harga perolehan (3 Jan 2003)
Pengurangan
Total Harga perolehan
b. Akum. Penyusutan
1) saldo awal
2) penambahan
[(1/5) x Rp 10 milyar x 12/12]
[(1/5) x Rp 6 milyar x 12/12]
[(1/5) x Rp 4 milyar x 10/12]
3) pengurangan
[40% x Rp 6 milyar + Rp 667 juta)]
4) saldo akhir
c. Nilai sisa buku (a - b)
2003
2004
2005
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
2,000,000
2,000,000
2,000,000
8,000,000
2006
2007
2008
2009
2010
10,000,000
(4,000,000)
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
4,000,000
6,000,000
4,800,000
6,000,000
6,000,000
6,000,000
2,000,000
-
2,000,000
-
1,200,000
666,667
###
1,200,000
-
4,000,000
6,000,000
6,000,000
4,000,000
(3,066,667)
4,800,000
1,200,000
6,000,000
-
6,000,000
-
6,000,000
-
6,000,000
-
10,000,000
10,000,000
6,000,000
6,000,000
6,000,000
6,000,000
10,000,000
10,000,000
10,000,000
(4,000,000)
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
1,250,000
2,500,000
3,750,000
3,000,000
3,750,000
4,500,000
5,250,000
1,250,000
-
1,250,000
-
750,000
375,000
###
750,000
-
750,000
-
750,000
-
750,000
-
2,500,000
7,500,000
3,750,000
6,250,000
(1,875,000)
3,000,000
3,000,000
3,750,000
2,250,000
4,500,000
1,500,000
5,250,000
750,000
6,000,000
-
750,000
1,500,000
2,250,000
1,800,000
2,250,000
1,500,000
750,000
225,000
450,000
675,000
540,000
675,000
450,000
225,000
2,000,000
2,000,000
933,333
1,500,000
(566,667)
1,866,667
1,300,000
1,200,000
1,200,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
450,000
(750,000)
(750,000)
(750,000)
2,000,000
2,000,000
2,000,000
2,000,000
2. Pajak
a. Rugi (laba) penjualan
1) Nilai buku
[Rp 4 milyar - Rp 1,875 milyar]
2) Harga jual
3) Total (laba) rugI
b. Biaya penyusutan
c. Sub total
1,250,000
1,250,000
1,250,000
1,250,000
1,250,000
1,250,000
2,125,000
1,500,000
625,000
1,125,000
1,750,000
750,000
750,000
750,000
(450,000)
Hal. 6/25
Uraian
2003
2004
2005
2006
2007
225,000
225,000
225,000
225,000
450,000
450,000
225,000
675,000
675,000
(135,000)
540,000
540,000
135,000
675,000
DTA
DTI
DTE
DTA
DTE
DTA
DTE
DTA
135,000
225,000
2007
225,000
225,000
2008
225,000
225,000
2009
225,000
135,000
2010
135,000
2008
675,000
(225,000)
450,000
2009
450,000
(225,000)
225,000
2010
225,000
(225,000)
-
135,000
225,000
225,000
225,000
225,000
225,000
225,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah jurnal tahun 2003 dan 2004
Hal. 7/25
Uraian
A. Analisis Akun Neraca
1. Akuntansi (SLM; 5 tahun)
a. Harga perolehan (3 Jan 2003)
Pengurangan
Total Harga perolehan
b. Akum. Penyusutan
1) saldo awal
2) penambahan
[(1/5) x Rp 10 milyar x 12/12]
[(1/5) x Rp 6 milyar x 12/12]
[(1/5) x Rp 4 milyar x 10/12]
3) pengurangan
[40% x Rp 6 milyar + Rp 667 juta)]
4) saldo akhir
c. Nilai sisa buku (a - b)
2003
2004
2005
2006
2007
2008
2009
2010
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
###
10,000,000
10,000,000
(4,000,000)
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
2,000,000
4,000,000
6,000,000
4,800,000
6,000,000
6,000,000
6,000,000
2,000,000
-
2,000,000
-
2,000,000
###
###
1,200,000
666,667
###
1,200,000
-
2,000,000
8,000,000
4,000,000
6,000,000
###
6,000,000
4,000,000
(3,066,667)
4,800,000
1,200,000
6,000,000
-
6,000,000
-
6,000,000
-
6,000,000
-
10,000,000
10,000,000
10,000,000
6,000,000
6,000,000
6,000,000
6,000,000
10,000,000
10,000,000
10,000,000
10,000,000
(4,000,000)
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
1,250,000
2,500,000
3,750,000
3,000,000
3,750,000
4,500,000
5,250,000
1,250,000
-
1,250,000
-
1,250,000
###
###
750,000
375,000
###
750,000
-
750,000
-
750,000
-
750,000
-
1,250,000
8,750,000
2,500,000
7,500,000
###
3,750,000
6,250,000
(1,875,000)
3,000,000
3,000,000
3,750,000
2,250,000
4,500,000
1,500,000
5,250,000
750,000
6,000,000
-
750,000
1,500,000
2,250,000
1,800,000
2,250,000
1,500,000
750,000
225,000
450,000
675,000
540,000
675,000
450,000
225,000
2,000,000
2,000,000
933,333
1,500,000
(566,667)
1,866,667
1,300,000
1,200,000
1,200,000
375,000
375,000
375,000
375,000
375,000
375,000
375,000
375,000
825,000
375,000
450,000
(375,000)
375,000
(750,000)
(375,000)
375,000
(750,000)
(375,000)
375,000
(750,000)
2,000,000
2,000,000
2,000,000
2,000,000
625,000
625,000
625,000
625,000
625,000
625,000
2,125,000
1,500,000
625,000
562,500
1,187,500
1,375,000
625,000
750,000
1,375,000
625,000
750,000
1,375,000
625,000
750,000
112,500
562,500
(450,000)
Hal. 8/25
Uraian
2003
225,000
225,000
225,000
2004
225,000
225,000
450,000
2005
450,000
225,000
675,000
2007
225,000
225,000
2008
225,000
225,000
2009
225,000
135,000
2010
135,000
2006
2007
2008
2009
2010
675,000
(135,000)
540,000
540,000
135,000
675,000
675,000
(225,000)
450,000
450,000
(225,000)
225,000
225,000
(225,000)
-
DTA
DTI
DTE
DTA
DTE
DTA
DTE
DTA
135,000
135,000
225,000
225,000
225,000
225,000
225,000
225,000
Catatan:
Khusus untuk penghitungan pajak tangguhan tahun 2003 dan 2004, jurnal yang dipakai adalah jurnal tahun 2003 dan 2004
Hal. 9/25
250,191,927
5,000,000
60,000,000
65,000,000
Tabel pembayaran SGU (masa SGU 5 tahun, pembayaran per tahun Rp 60 juta, dan suku bunga 10% pa.)
Tgl
1-Jan-04
1-Jan-04
31-Dec-04
31-Dec-05
31-Dec-06
31-Dec-07
Deskripsi
Saldo awal SGU
Pembayaran 1
Pembayaran 2
Pembayaran 3
Pembayaran 4
Pembayaran 5
Total
Cicilan
By. Bunga
60,000,000
60,000,000
60,000,000
60,000,000
60,000,000
300,000,000
19,019,193
14,921,112
10,413,223
5,454,545
49,808,073
Pokok
60,000,000
40,980,807
45,078,888
49,586,777
54,545,455
250,191,927
Hutang leasing
250,191,927
190,191,927
149,211,119
104,132,231
54,545,455
-
Secara fiskal yang menganut prinsip form over substance sesuai dengan Kepmenkeu nomor 1169/KMK.01/1991, aktiva tetap SGU
dengan hak opsi tidak diakui, termasuk penyusutannya. Akan tetapi, seluruh cicilan (Rp 60 juta) termasuk dalam deductible expense
Perhitungan Pajak Tangguhan
Uraian
A. Analisis Akun Neraca
1. Akuntansi
a. Aktiva Tetap Leasing (SLM; 5 tahun)
1) Harga perolehan (1 Jan 2004)
2) Akum. Penyusutan
a) saldo awal
2004
2005
2006
2007
2008
250,191,927
250,191,927
250,191,927
250,191,927
250,191,927
50,038,385
100,076,771
150,115,156
200,153,541
Hal. 10/25
Uraian
2004
2005
2006
2007
2008
50,038,385
50,038,385
200,153,541
50,038,385
100,076,771
150,115,156
50,038,385
150,115,156
100,076,771
50,038,385
200,153,541
50,038,385
(250,191,927)
100,980,807
(149,211,119)
(149,211,119)
45,078,888
(104,132,231)
(104,132,231)
49,586,777
(54,545,455)
(54,545,455)
54,545,455
(0)
50,942,422
45,982,925
45,531,316
50,038,385
###
###
(50,942,422)
(45,982,925)
(45,531,316)
(50,038,385)
(15,282,727)
(13,794,877)
(13,659,395)
(15,011,516)
5,000,000
19,019,193
50,038,385
74,057,578
###
14,921,112
50,038,385
69,959,497
5,000,000
10,413,223
50,038,385
65,451,608
5,000,000
5,454,545
50,038,385
60,492,931
###
50,038,385
55,038,385
2. Pajak
a. Executory cost
b. Biaya cicilan
c. Sub total
5,000,000
120,000,000
125,000,000
###
60,000,000
65,000,000
5,000,000
60,000,000
65,000,000
5,000,000
60,000,000
65,000,000
###
5,000,000
(50,942,422)
4,959,497
451,608
(4,507,069)
50,038,385
(15,282,727)
(15,282,727)
(15,282,727)
1,487,849
(13,794,877)
(13,794,877)
135,483
(13,659,395)
(13,659,395)
(1,352,121)
(15,011,516)
(15,011,516)
15,011,516
0
b) penambahan
c) saldo akhir
3) Nilai sisa buku (1 - 2)
b. Hutang leasing
1) Saldo awal tahun
2) Pelunasan
3) Saldo akhir tahun
c. Total (a + b)
2. Pajak (SLM; 8 tahun)
a. Harga perolehan (1 Jan 2004)
b. Akum. Penyusutan
1) saldo awal
2) penambahan
4) saldo akhir
c. Nilai sisa buku (a - b)
5. Jurnal Penyesuaian
2004
2005
2006
2007
2008
DTE
DTL
DTL
DTI
DTL
DTI
DTE
DTL
DTL
DTI
50,038,385
250,191,927
-
15,282,727
15,282,727
1,487,849
1,487,849
135,483
135,483
1,352,121
1,352,121
15,011,516
15,011,516
Hal. 11/25
296,761,026 dan jurnal yang dibuat pada awal masa SGU adalah
296,761,026
Hutang leasing
1-Jan-04
296,761,026
5,000,000
60,000,000
65,000,000
Tabel pembayaran SGU (masa SGU 5 tahun, pembayaran per tahun Rp 60 juta, bargain purchase option Rp 75 juta dan
suku bunga 10% pa.)
Tgl
1-Jan-04
1-Jan-04
31-Dec-04
31-Dec-05
31-Dec-06
31-Dec-07
31-Dec-08
Deskripsi
Saldo awal SGU
Pembayaran 1
Pembayaran 2
Pembayaran 3
Pembayaran 4
Pembayaran 5
Pembayaran 6
Total
Cicilan
60,000,000
60,000,000
60,000,000
60,000,000
60,000,000
75,000,000
375,000,000
By. Bunga
23,676,103
20,043,713
16,048,084
11,652,893
6,818,182
71,420,792
Pokok
60,000,000
36,323,897
39,956,287
43,951,916
48,347,107
68,181,818
228,579,208
Hutang leasing
296,761,026
236,761,026
200,437,129
160,480,841
116,528,926
68,181,818
-
Hal. 12/25
31-Dec-08
Bank
75,000,000
untuk mencatat transfer saldo aktiva leasing ke aktiva tetap (penyusutan aktiva leasing selama 5 tahun)
Alat berat
148,380,513
Akum penyusutan aktiva leasing
148,380,513
Alat berat leasing
296,761,026
Jika PT MBR pada akhir tahun ke-5 tidak jadi menggunakan hak opsi untuk membeli alat berat tersebut, perlu dibuat jurnal sbb.:
Rugi pembatalan hak opsi
73,380,513
31-Dec-08
Hutang leasing
68,181,818
Biaya bunga leasing
6,818,182
Akum. Depr aktiva leasing
148,380,513
Alat berat leasing
296,761,026
Perhitungan Pajak Tangguhan
Uraian
A. Analisis Akun Neraca
1. Akuntansi
a. Aktiva Tetap Leasing (SLM; 10 tahun)
1) Harga perolehan (1 Jan 2004)
2) Akum. Penyusutan
a) saldo awal
b) penambahan
c) saldo akhir
3) Nilai sisa buku (1 - 2)
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
296,761,026
29,676,103
29,676,103
267,084,923
29,676,103
29,676,103
59,352,205
237,408,821
59,352,205
29,676,103
89,028,308
207,732,718
89,028,308
29,676,103
118,704,410
178,056,616
118,704,410
29,676,103
148,380,513
148,380,513
148,380,513
29,676,103
178,056,616
118,704,410
178,056,616
29,676,103
207,732,718
89,028,308
207,732,718
29,676,103
237,408,821
59,352,205
237,408,821
29,676,103
267,084,923
29,676,103
267,084,923
29,676,103
296,761,026
-
296,761,026
296,761,026
-
296,761,026
296,761,026
-
296,761,026
296,761,026
-
(296,761,026)
96,323,897
(200,437,129)
(200,437,129)
39,956,287
(160,480,841)
(160,480,841)
43,951,916
(116,528,926)
(116,528,926)
48,347,107
(68,181,818)
(68,181,818)
68,181,818
-
66,647,795
76,927,979
91,203,793
109,874,797
###
(66,647,795)
b. Hutang leasing
1) Saldo awal tahun
2) Pelunasan
3) Saldo akhir tahun
c. Total (a + b)
2. Pajak (SLM; 8 tahun)
a. Harga perolehan (31 Des 2008)
b. Akum. Penyusutan
1) saldo awal
2) penambahan
4) saldo akhir
c. Nilai sisa buku (a - b)
148,380,513
118,704,410
89,028,308
59,352,205
29,676,103
75,000,000
75,000,000
75,000,000
75,000,000
75,000,000
###
75,000,000
75,000,000
75,000,000
781,250
781,250
74,218,750
781,250
9,375,000
10,156,250
64,843,750
10,156,250
9,375,000
19,531,250
55,468,750
19,531,250
9,375,000
28,906,250
46,093,750
28,906,250
9,375,000
38,281,250
36,718,750
38,281,250
9,375,000
47,656,250
27,343,750
47,656,250
9,375,000
57,031,250
17,968,750
57,031,250
9,375,000
66,406,250
8,593,750
66,406,250
8,593,750
75,000,000
-
(76,927,979)
(91,203,793)
(109,874,797)
(74,161,763)
(53,860,660)
(33,559,558)
(13,258,455)
7,042,647
27,343,750
17,968,750
8,593,750
(19,994,338)
(23,078,394)
(27,361,138)
(32,962,439)
(22,248,529)
(16,158,198)
(10,067,867)
(3,977,537)
2,112,794
8,203,125
5,390,625
2,578,125
5,000,000
23,676,103
29,676,103
###
20,043,713
29,676,103
5,000,000
16,048,084
29,676,103
5,000,000
11,652,893
29,676,103
###
6,818,182
29,676,103
29,676,103
29,676,103
29,676,103
29,676,103
###
29,676,103
Hal. 13/25
Uraian
d. Sub total
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
58,352,205
54,719,815
50,724,187
46,328,995
41,494,284
29,676,103
29,676,103
29,676,103
29,676,103
29,676,103
2. Pajak
a. Executory cost
b. Biaya cicilan
c. Biaya penyusutan
d. Sub total
5,000,000
120,000,000
125,000,000
###
60,000,000
###
65,000,000
5,000,000
60,000,000
65,000,000
5,000,000
60,000,000
65,000,000
###
781,250
5,781,250
9,375,000
9,375,000
9,375,000
9,375,000
9,375,000
9,375,000
9,375,000
9,375,000
###
9,375,000
9,375,000
9,375,000
9,375,000
9,375,000
9,375,000
8,593,750
8,593,750
(66,647,795)
(10,280,185)
(14,275,813)
(18,671,005)
35,713,034
20,301,103
20,301,103
20,301,103
20,301,103
20,301,103
(9,375,000)
(9,375,000)
(8,593,750)
(19,994,338)
(19,994,338)
(19,994,338)
(3,084,055)
(23,078,394)
(23,078,394)
(4,282,744)
(27,361,138)
(27,361,138)
(5,601,301)
(32,962,439)
(32,962,439)
10,713,910
(22,248,529)
(22,248,529)
6,090,331
(16,158,198)
(16,158,198)
6,090,331
(10,067,867)
(10,067,867)
6,090,331
(3,977,537)
(3,977,537)
6,090,331
2,112,794
2,112,794
6,090,331
8,203,125
8,203,125
(2,812,500)
5,390,625
5,390,625
(2,812,500)
2,578,125
2,578,125
(2,578,125)
0
5. Jurnal Penyesuaian
2004
2005
2006
2007
2008
DTE
DTL
DTL
DTI
DTL
DTI
DTE
DTL
DTL
DTI
2016
-
19,994,338
19,994,338
(3,084,055)
(3,084,055)
(4,282,744)
(4,282,744)
5,601,301
5,601,301
10,713,910
10,713,910
Hal. 14/25
Tahun
Sumber
Laba (Rugi)
Fiskal
1997
Kompensasi Rugi
1998
1999
(150,000)
(150,000)
(150,000)
(50,000)
-
Akumulasi
Rugi
(1,200,000)
(1,500,000)
(1,650,000)
(1,550,000)
(1,350,000)
(1,050,000)
(50,000)
-
APT
(30%)
360,000
450,000
495,000
465,000
405,000
315,000
15,000
-
(180,000)
(180,000)
(180,000)
(180,000)
(180,000)
(180,000)
-
180,000
270,000
315,000
285,000
225,000
135,000
15,000
-
90,000
45,000
(30,000)
(60,000)
(90,000)
(120,000)
(15,000)
*) Adjustment dilakukan karena terdapat rugi fiskal tahun 1997 sebesar Rp 600 juta yang tidak dapat diperhitungkan dalam masa kompensasi rugi
(5 tahun).
B. Setelah penerbitan SKPN PPh Badan Tahun 2001
1997
SKPLB
(1,200,000)
###
1998
SKPLB
(300,000) (1,200,000)
1999
SKPLB
(150,000) (1,200,000) (300,000)
2000
SKPLB
100,000 (1,100,000) (300,000)
2001
SKPN
1,500,000
###
2002
SPT
300,000
2003
SPT
400,000
###
2004
SPT
500,000
###
(150,000)
(50,000)
-
Jurnal penyesuaian pajak tangguhan sebelum terbit SKPN untuk setiap tahunnya
1997 DTA
180,000
DTI
180,000
(1,200,000)
(1,500,000)
(1,650,000)
(1,550,000)
(50,000)
-
360,000
450,000
495,000
465,000
15,000
-
2001 DTE
DTA
60,000
2002 DTE
DTA
90,000
90,000
2003 DTE
DTA
120,000
45,000
2004 DTE
DTA
15,000
30,000
2000 DTE
DTA
30,000
2001 DTE
DTA
450,000
90,000
2002 DTE
DTA
15,000
45,000
1998 DTA
DTI
90,000
1999 DTA
DTI
45,000
2000 DTE
DTA
30,000
1998 DTA
DTI
90,000
1999 DTA
DTI
45,000
360,000
450,000
495,000
465,000
15,000
-
90,000
45,000
(30,000)
(450,000)
(15,000)
###
30,000
90,000
120,000
15,000
30,000
450,000
15,000
Hal. 15/25
120,000
120,000
Hal. 16/25
2002
2003
2004
2008
2009
2010
900,000
450,000
810,000
3,000,000
1,305,000
855,000
1,174,500
3,000,000
1,170,000
720,000
1,053,000
-
1,440,000
990,000
1,296,000
-
1,800,000
390,000
1,620,000
-
624,000
-
(20,000)
225,000
225,000
(35,000)
450,000
450,000
(50,000)
675,000
675,000
(65,000)
540,000
540,000
(5,000)
675,000
675,000
450,000
450,000
225,000
225,000
3. Rugi fiskal
135,000
15,000
135,000
5,605,000
7,199,500
4,243,000
4,741,000
5,155,000
1,524,000
450,000
5,470,000
1,594,500
(2,956,500)
498,000
414,000
(3,631,000)
(1,074,000)
(450,000)
900,000
450,000
810,000
3,000,000
1,305,000
855,000
1,174,500
3,000,000
1,170,000
720,000
1,053,000
-
1,440,000
990,000
1,296,000
-
1,800,000
390,000
1,620,000
-
624,000
-
(20,000)
225,000
225,000
(35,000)
450,000
450,000
(50,000)
675,000
675,000
(65,000)
540,000
540,000
(5,000)
675,000
675,000
450,000
450,000
225,000
225,000
Hal. 17/25
Uraian
3. Rugi fiskal
2002
2003
2004
2008
2009
2010
5,590,000
7,199,500
4,243,000
4,741,000
5,155,000
1,524,000
450,000
5,590,000
1,609,500
(2,956,500)
498,000
414,000
(3,631,000)
(1,074,000)
(450,000)
Catatan:
1. Rekapitulasi pajak tangguhan di atas belum termasuk pajak tangguhan yang berasal dari Capital Lease
2. Jika PT MBR baru menerapkan PSAK 46 pada tahun 2003 & 2004, jurnal pengakuan APT (KPT) Tahun 2003 dan 2004
a. Tahun 2003 (SKPN belum diterbitkan)
1) Untuk mengakui saldo awal APT Tahun 2003
DTA
135,000
DTI (Retained Earnings)
2) Untuk mengakui penambahan APT Tahun 2003
DTA
5,470,000
DTI
3) Untuk mencatat penambahan APT Tahun 2003 ke dalam RE
DTI
5,470,000
RE
135,000
5,470,000
5,470,000
b. Tahun 2004 (SKPN terbit dan berakibat adanya penyesuaian pajak tangguhan)
1) Untuk mengakui penyesuaian saldo awal APT Tahun 2003 karena ada penerbitan SKPN yang meniadakan Aktiva Pajak Tangguhan dari kompensasi rugi
DTI (Retained Earnings)
135,000
DTA
135,000
2) Untuk mengakui penyesuaian penambahan APT Tahun 2003 (Rp 5.590.000 - Rp 5.470.000)
DTA
120,000
DTI (Retained Earnings)
120,000
3) Untuk mengakui penambahan APT Tahun 2004 setelah penerbitan SKPN
DTA
1,609,500
DTI
1,609,500
4) Untuk mencatat penambahan APT Tahun 2004 setelah penerbitan SKPN ke dalam RE
DTI
1,609,500
288496549.xls; Rekap DT (11); 10/02/2015; 14:07:38
Hal. 18/25
Uraian
RE
2002
2003
2004
2008
2009
2010
1,609,500
Hal. 19/25
Tahun 2003
Koreksi Fiskal
Komersial
PENDAPATAN USAHA
Penjualan tenaga listrik
Penyambungan pelanggan
Lain-lain
Jumlah Pendapatan Usaha
22,139,883
241,698
175,081
22,556,662
BEBAN USAHA
Bahan bakar
Pembelian tenaga listrik
Biaya penyisihan piutang tak tertagih
Biaya penyisihan pesangon
Biaya penyisihan inventori
Biaya penyisihan ganti rugi sengketa hukum
Biaya penyusutan furnitur kayu
Biaya penyusutan kendaraan operasional
Biaya penyusutan kendaraan dinas
Pemeliharaan
Kepegawaian
Lain-lain
Jumlah Beban Usaha
10,375,827
9,395,365
3,000,000
1,500,000
2,700,000
10,000,000
183,333
2,000,000
2,000,000
1,610,254
1,802,391
802,390
45,369,560
Komersial
Tahun 2004
Koreksi Fiskal
28,275,982
265,857
82,907
28,624,746
(3,000,000)
(1,500,000)
(2,700,000)
(10,000,000)
66,667
(750,000)
(1,375,000)
(160,478)
(19,418,811)
10,375,827
9,395,365
250,000
1,250,000
625,000
1,610,254
1,802,391
641,912
25,950,749
14,007,295
8,717,140
1,350,000
1,350,000
1,215,000
200,000
2,000,000
2,000,000
2,630,359
2,086,329
1,094,147
36,650,270
(1,350,000)
(1,350,000)
(1,215,000)
50,000
(750,000)
(1,375,000)
(218,829)
(6,208,829)
14,007,295
8,717,140
250,000
1,250,000
625,000
2,630,359
2,086,329
875,318
30,441,441
(22,812,898)
19,418,811
(3,394,087)
(8,025,524)
6,208,829
(1,816,695)
399,370
(1,654,945)
(1,499,793)
6,948,825
4,193,457
(399,370)
(399,370)
(1,654,945)
(1,499,793)
6,948,825
3,794,087
363,856
(1,619,507)
(458,948)
4,395,150
2,680,551
(363,856)
(363,856)
(1,619,507)
(458,948)
4,395,150
2,316,695
(18,619,441)
(18,619,441)
19,019,441
(450,000)
18,569,441
400,000
(450,000)
(50,000)
(5,344,973)
(5,344,973)
5,844,973
5,844,973
500,000
500,000
###
(1,603,492)
1,753,492
150,000
PPh (30%)
Fiskal
22,139,883
241,698
175,081
22,556,662
LABA USAHA
Fiskal
28,275,982
265,857
82,907
28,624,746
Jurnal penyesuaian yang perlu dibuat atas rekonsiliasi fiskal di atas, jika diasumsikan uang muka PPh-nya nihil adalah
1. Tahun 2003
a. Untuk mengakui rugi komersial tahun 2003 ke dalam Retained Earnings
Pendapatan
22,556,662
Pendapatan lain-lain
4,193,457
Income summary
18,619,441
Biaya
45,369,560
Retained Earnings
Income summary
18,619,441
18,619,441
Hal. 20/25
5,344,973
5,344,973
150,000
150,000
150,000
Hal. 21/25
2004
PENDAPATAN USAHA
Penjualan tenaga listrik
Penyambungan pelanggan
Lain-lain
Jumlah Pendapatan Usaha
22,139,883
241,698
175,081
22,556,662
28,275,982
265,857
82,907
28,624,746
BEBAN USAHA
Bahan bakar
Pembelian tenaga listrik
Biaya penyisihan piutang tak tertagih
Biaya penyisihan pesangon
Biaya penyisihan inventori
Biaya penyisihan ganti rugi sengketa hukum
Biaya penyusutan furnitur kayu
Biaya penyusutan kendaraan operasional
Biaya penyusutan kendaraan dinas
Pemeliharaan
Kepegawaian
Lain-lain
Jumlah Beban Usaha
10,375,827
9,395,365
3,000,000
1,500,000
2,700,000
10,000,000
183,333
2,000,000
2,000,000
1,610,254
1,802,391
802,390
45,369,560
14,007,295
8,717,140
1,350,000
1,350,000
1,215,000
200,000
2,000,000
2,000,000
2,630,359
2,086,329
1,094,147
36,650,270
(22,812,898)
(8,025,524)
399,370
(1,654,945)
(1,499,793)
6,948,825
4,193,457
363,856
(1,619,507)
(458,948)
4,395,150
2,680,551
(18,619,441)
(5,344,973)
5,470,000
120,000
5,590,000
(150,000)
1,609,500
1,459,500
(13,029,441)
(3,885,473)
Hal. 22/25
2003
2004
38,836,210
25,806,768
135,000
5,470,000
(135,000)
120,000
-
1,609,500
(18,619,441)
(5,344,973)
(150,000)
(13,029,441)
(3,885,473)
25,806,768
21,921,295
Hal. 23/25
2004
AKTIVA
Aktiva lancar
Kas & Bank
Piutang usaha neto
Persediaan neto
Aktiva Tidak Lancar
Aktiva Tetap (neto)
Furnitur kayu
Kendaraan operasional
Kendaraan dinas
Nilai buku
Aktiva Pajak Tangguhan
Aktiva Lain-lain
Total Aktiva
2,000,000
97,000,000
87,300,000
2,100,000
140,650,000
126,585,000
816,667
8,000,000
8,000,000
16,816,667
5,590,000
2,364,115
211,070,782
616,667
6,000,000
6,000,000
12,616,667
7,199,500
3,101,405
292,252,572
86,056,994
3,234,450
150,000
136,206,762
10,502,133
10,000,000
14,472,569
1,500,000
10,000,000
40,622,382
2,850,000
70,000,000
70,000,000
38,836,210
(13,029,441)
25,806,768
95,806,768
25,806,768
(3,885,473)
21,921,295
91,921,295
211,070,782
292,252,572
Hal. 24/25
2004
(18,619,441)
(5,344,973)
3,000,000
1,500,000
2,700,000
10,000,000
(66,667)
750,000
750,000
18,633,333
1,350,000
1,350,000
1,215,000
(50,000)
750,000
750,000
5,365,000
Perbedaan permanen
Biaya penyusutan kendaraan dinas
Beban lain-lain
Penghasilan bunga
Total perbedaan permanen
625,000
160,478
(399,370)
386,108
625,000
218,829
(363,856)
479,973
Rugi fiskal
(450,000)
Perbedaan temporer
Biaya penyisihan piutang tak tertagih
Biaya penyisihan pesangon
Biaya penyisihan inventori
Biaya penyisihan ganti rugi sengketa hukum
Biaya penyusutan furnitur kayu
Biaya penyusutan kendaraan operasional
Biaya penyusutan kendaraan dinas
Total perbedaan temporer
(50,000)
500,000
150,000
Dibebankan ke
Laba Rugi
2004
900,000
450,000
810,000
3,000,000
225,000
225,000
5,610,000
405,000
405,000
364,500
225,000
225,000
1,624,500
1,305,000
855,000
1,174,500
3,000,000
450,000
450,000
7,234,500
(20,000)
(15,000)
(35,000)
5,590,000
1,609,500
7,199,500
Hal. 25/25