Cc. Sehingga perhitungan biaya bunga untuk pemegang saham menurut subjek pajaknya adalah sebagai berikut :
Martono Sutanto (MS
Uang Muka per tahun Pemegang Saham terutang
1 JANUARI Rp (4,761,741,579) 3.18% Rp 12,627,455 | Rp 1,894,118
2 FEBRUARI Rp (4,761,741,579) 3.10% Rp 12,313,619 | Rp 1,847,043
3 MARET Rp (4,761,741,879) 3.11% Rp 12,329,917 | Rp 1,849,488
4 APRIL Rp (4,761,741,579) 3.40% Rp 13,494,626 | Rp 2,024,194
5 MEI Rp (6,443 541,579) 3.04% Rp 16,343,124 | Rp 2,451,469
6 JUNI Rp (5,443.541,579) 2.42% Rp 13,008,819 | Rp 1,951,323
7 JULI Rp (6,443,541,579) 4.20% Rp 22,527,057 | Rp 3,379,059
8 AGUSTUS Rp (6,443, 541,579) 4.05% Rp 21,756,646 | Rp 3,263,497
9 SEPTEMBER Rp (6,443,541,579) 4.13% Rp 22,196,626 | Rp 3,329,494
10 OKTOBER Ro (6,965,06 1,579) 4.87% Rp 28291093 | Rp 4,243,664
1 NOVEMBER Rp (6,965,061,579) 4.71% Rp 27,328,805 | Rp 4,099,321
12 DESEMBER Rp (8 125,341,579) 4.32 Rp 29,227,716 | Rp 4,384,157
Tp asap 8418828
Ferry Tedjasasmita (FT
Uang Muka per tahun Pemegang Saham terutang
1 JANUARI Rp (29,114,602,693) 0.35% Rp 8,444,338 | Rp 1,688,868
2 FEBRUARI Rp (29,114,602,693) 0.99% Rp 23,990,560 | Rp 4,798,112
3 MARET Rp (29, 114,602,693) 0.69% Rp 16,636,454 | Rp 3,327,291
4 APRIL Rp (29, 114,602,693) 0.67% Rp 16,277,605 | Rp 3,255,521
5 MEI Rp (31,057,102,693) 1.06% Rp 27,395,569 | Rp 5,479,114
6 JUNI Rp (31,057, 102,693) 0.90% Rp 23,184,904 | Rp 4,636,981
7 JULI Rp (31,057,102,693) 1.20% Rp 30,945,579 | Rp 6,189,116
8 AGUSTUS Rp (31,057, 102,693) 1.39% Rp 35,925,180 | Rp 7,185,036
9 SEPTEMBER Rp (31,057, 102,693) 1.01% Rp 26,161,986 | Rp 5,232,397
10 OKTOBER Rp (32,217,382,693) 1.19% Rp 31,987,659 | Rp 6,397,532
11 NOVEMBER Rp (32,217 382,693) 1.50% Rp 40,219,567 | Rp 8,043,913
12 DESEMBER Rp (32,217,382,693) 1.60% Rp 42,940,402 | Rp 8,588,080
Rudy Johansen (RJ ulan
Uang Muka per tahun Pemegang Saham terutang
1 JANUARI Rp (4,580,814,332) 0.35% Rp 1,328,610 | Rp 265,722
2 FEBRUARI Rp (4,580,814 332} 0.99% Rp 3,774,611 | Rp 754 922
3 MARET Rp (4,580,814,332) 0.68% Rp 2,617,535 | Rp 523,507
4 APRIL Rp (4,580,814,332) 0.67% Rp 2,561,075 | Rp 512,215
5 MEI Rp (5,082, 414,332) 1.06% Rp 4,483,214 | Rp 896 643
8 JUNI Rp (5,082,414 ,332) 0.90% Rp 3,794,149 | Rp 758,830
7 JULI Rp (5,082 414,332) 1.20% Rp §,064,164 | Rp 1,012,833
8 AGUSTUS Rp (5,082,414,332) 1.39% Rp 5,879,063 | Rp 1,175,813
9 SEPTEMBER Rp (5,082 414,332) 1.01% Rp 4,281,341 | Rp 856,268
10 OKTOBER Rp (5,212,734,332) 1.19% Rp 5175565 | Rp 1,035,113
11 NOVEMBER Rp (5,212,734,332) 1.60% Rp 6,507,478 | Rp 1,301,496
12 DESEMBER Rp (5,212,734,332) 1.60% Rp 6,947,706 | Rp 1,389,541 bahwa dari perhitungan di atas, maka dapat disimpulkan bahwa total biaya bunga dari pinjaman pemegang saham adalah sebagai berikut:
| No | Bulan | Biaya Bunga Pinjaman Pemegang Saham | Total Biaya Bunga |
|---|
| MS | FT | RJ |
| 1 | JANUARI | Rp 12.627.455 | Rp 8.444.338 | | Rp 1.328.610 | Rp 2 2.400.403 |
| 2 | FEBRUARI | Rp 12.313.619 | Rp 23.990.560 | | Rp 3.774.611 | Rp 4 0.078.790 |
| 3 | MARET | Rp 12.329.917 | Rp 16.636.454 | | Rp 2.617.535 | Rp 3 1.583.906 |
| 4 | APRIL | Rp 13.494.626 | Rp 16.277.605 | | Rp 2.561.075 | Rp 3 2.333.306 |
| 5 | MEI | Rp 16.343.124 | Rp 27.395.569 | | Rp 4.483.214 | Rp 4 8.221.907 |
| 6 | JUNI | Rp 13.008.819 | Rp 23.184.904 | | Rp 3.794.149 | Rp 3 9.987.872 |
| 7 | JULI | Rp 22.527.057 | Rp 30.945.579 | | Rp 5.064.164 | Rp 5 8.536.800 |
| 8 | AGUSTUS | Rp 21.756.646 | Rp 35.925.180 | | Rp 5.879.063 | Rp 6 3.560.889 |
| 9 | SEPTEMBER | Rp 22.196.626 | Rp 26.161.986 | | Rp 4.281.341 | Rp 5 2.639.953 |
| 10 | OKTOBER | Rp 28.291.093 | Rp 31.987.659 | | Rp 5.175.565 | Rp 6 5.454.317 |
| 11 | NOVEMBER | Rp 27.328.805 | Rp 40.219.567 | | Rp 6.507.478 | Rp 7 4.055.851 |
| 12 | DESEMBER | Rp 29.227.716 | Rp 42.940.402 | | Rp 6.947.706 | Rp 7 9.115.823 |
| JUMLAH | Rp 231.445.504 | Rp 324.109.801 | | Rp 52.414.512 | Rp 6 07.969.818 |