| | | | Pemohon Banding | Pengadilan Pajak |
|---|
| Sales Category | Parts Name | Qty dif | amount dif | Material | Cost Adjustment | material+labor | cost adjutment cfm PP |
| Kiriu | 38311C614H Final Drive | -28.502 | -7.572.489.735 | 211.430 | -6.026.177.860 | 267.558 | -7.625.938.116 |
| 385111LB4H Gear Carrier | -20.881 | -15.922.300.418 | 316.622 | -6.611.383.982 | 418.908 | -8.747.217.948 |
| 43021ED335BP HSG-Rear Axle | -26.495 | -618.892.154 | 13.603 | -360.411.485 | 18.791 | -497.867.545 |
| 1H100091 Inner Caliper | -3.910 | -454.791.423 | 67.629 | -264.429.390 | 83.168 | -325.186.880 |
| 1H100101 Inner Caliper | -3.913 | -455.853.042 | 67.629 | -264.632.277 | 83.168 | -325.436.384 |
| 1H100130 Outer Caliper | -4.499 | -407.946.753 | 59.463 | -267.524.037 | 73.371 | -330.096.129 |
| 1H100140 Outer Caliper | -3.940 | -366.018.803 | 59.463 | -234.284.220 | 73.371 | -289.081.740 |
| 43512-BZ290-00 Disc, FR | 3 | 1.938.450 | 81.946 | 245.838 | 117.859 | 353.577 |
| Flask APK Cope | -98 | -1.070.748.255 | 0 | 0 | 0 | 0 |
| Flask APK Drag | -2 | 616.947.411 | 0 | 0 | 0 | 0 |
| Ace Flask Cope | 23 | 895.744.200 | 0 | 0 | 0 | 0 |
| Ace Flask Drag | 23 | 861.292.500 | 0 | 0 | 0 | 0 |
| APK Mold Board | 80 | 1.020.608.296 | 0 | | 0 | 0 |
| Kiriu Japan | | -92.111 | -23.472.509.726 | | -14.028.597.413 | | -18.140.471.165 |
| Astra Daihatsu Moto | rD43212-BZ270-001 Knuckle, Steerin | g, LH 0 | 0 | 0 | 0 | 0 | 0 |
| D43211-BZ270-001 Knuckle, Steerin | g, RH 0 | 0 | 0 | 0 | 0 | 0 |
| D43212-BZ270-001 Knuckle, Steerin | g, LH 0 | 0 | 0 | 0 | 0 | 0 |
| D43512-BZ290-001 Disc, FR | 174 | 26.596.346 | 81.946 | 14.258.604 | 117.859 | 20.507.466 |
| D43512-BZ300-001 Disc-FR Brake | | | | | 0 | 0 |
| D43211-BZ360-001 Knuckle, Steerin | g, 55 | 7.055.989 | 144.068 | 7.923.740 | 172.192 | 9.470.560 |
| D43212-BZ360-001 Knuckle, Steerin | g, 34 | 4.355.225 | 144.068 | 4.898.312 | 172.192 | 5.854.528 |
| D43211-BZ370-001 Knuckle, Steerin | g, 43 | 5.546.849 | 144.068 | 6.194.924 | 172.192 | 7.404.256 |
| D43212-BZ370-001 Knuckle, Steerin | g, 28 | 3.614.793 | 144.068 | 4.033.904 | 172.192 | 4.821.376 |
| T43212-BZ260-001 Knuckle Steering | 0 | 0 | 0 | 0 | 0 | 0 |
| T43211-BZ270-001 Knuckle Steering | 0 | 0 | 0 | 0 | 0 | 0 |
| T43212-BZ270-001 Knuckle Steering | 0 | 0 | 0 | 0 | 0 | 0 |
| T43512-BZ290-001 Disc, FR | 0 | 0 | 0 | 0 | 0 | 0 |
| T43211-BZ360-001 Knuckle, Steerin | g, 205 | 31.421.960 | 81.946 | 16.798.930 | 117.859 | 24.161.095 |
| T43212-BZ360-001 Knuckle, Steerin | g, 64 | 8.208.860 | 144.068 | 9.220.352 | 172.192 | 11.020.288 |
| T43211-BZ370-001 Knuckle, Steerin | g, 46 | 5.934.340 | 144.068 | 6.627.128 | 172.192 | 7.920.832 |
| T43212-BZ370-001 Knuckle, Steerin | g, 168 | 21.589.024 | 144.068 | 24.203.424 | 172.192 | 28.928.256 |
| 43512-BZ290-00 Disc, FR | 169 | 21.837.746 | 144.068 | 24.347.492 | 172.192 | 29.100.448 |
| 43512-BZ300-00 Disc, FR | | | | | 0 | 0 |
| 43201-BZ470 Knuckle Sub-Assy, Ste | erin-g1, 3R1H.1 56 | -17.690.604.640 | 81.946 | -10.747.709.576 | 117.859 | -15.457.915.004 |
| 43201-BZ480 Knuckle Sub-Assy, Steering, RH | | | | 0 | 0 |
| 43202-BZ470 Knuckle Sub-Assy, Ste | ering-, 1L7H. 660 | -3.024.836.195 | 144.068 | -2.544.240.880 | 172.192 | -3.040.910.720 |
| 43202-BZ480 Knuckle Sub-Assy, Ste | ering-, 4L1H. 927 | -7.820.080.472 | 144.068 | -6.040.339.036 | 172.192 | -7.219.493.984 |
| 43201/2-BZ300 Knuckle Sub-Assy St | eering- 2R.H97 0 | -509.331.173 | 144.068 | -427.881.960 | 172.192 | -511.410.240 |
| 43201/2-BZ310 Knuckle Sub-Assy St | eerin-g1 3R.H96 7 | -2.664.308.792 | 144.068 | -2.012.197.756 | 172.192 | -2.405.005.664 |
| 43211-BZ370-001 Knuckle, Steering, | RH 0 | 0 | 0 | 0 | 0 | 0 |
| Remaining Supplier Tooling D15L/D | 37N 2 | 945.126.350 | 0 | 0 | 0 | 0 |
| Astra Daihatsu Motor | -206.692 | -30.627.873.790 | | -21.653.862.398 | | -28.485.546.507 |
| Mitsubishi Motors KY | 33 870A203 Knuckle, Steering LH | -94.037 | -11.437.489.766 | 74.995 | -7.052.315.939 | 107.162 | -10.077.192.994 |
| 3870A204 Knuckle, Steering RH | -93.000 | -11.302.733.177 | 74.995 | -6.974.545.588 | 107.162 | -9.966.066.000 |
| 4615A262 Disc, Brake (16") | -18.219 | -4.721.030.880 | 148.344 | -2.702.682.299 | 205.514 | -3.744.259.566 |
| 4615A243V Disc, Brake 15V | -16.016 | -3.132.204.944 | 110.838 | -1.775.181.496 | 155.558 | -2.491.416.928 |
| 4615A245V Drum, Brake | -18.000 | -3.133.008.000 | 99.397 | -1.789.143.182 | 138.927 | -2.500.686.000 |
| 4615A307 Disc, Brake 15V | -20.566 | -3.958.701.844 | 110.838 | -2.279.494.421 | 155.558 | -3.199.205.828 |
| 4615A308 Drum, Brake | -17.051 | -2.912.788.495 | 99.397 | -1.694.815.577 | 138.927 | -2.368.844.277 |
| Mitsubishi Motors KYS | -276.889 | -40.597.957.106 | | -24.268.178.503 | | -34.347.671.593 |
| Mitsubishi Motors KY | 33S887 0A203 Knuckle, Steering LH | 160 | 28.922.800 | 74.996 | 11.999.283 | 107.162 | 17.145.920 |
| 3870A204 Knuckle, Steering RH | 201 | 36.214.445 | 74.996 | 15.074.099 | 107.162 | 21.539.562 |
| 4615A262 Disc, Brake (16") | 2 | 694.716 | 148.348 | 296.696 | 205.514 | 411.028 |
| Mitsubishi Motors KYS | 363 | 65.831.961 | | 27.370.078 | | 39.096.510 |
| Nissan Motor Indone | 40s4i001a40-144L-C40LCC0-LC K-Ln uckle, Steering, RH | -3.038 | -368.585.132 | 67.686 | -205.629.253 | 96.220 | -292.316.360 |
| 40015-4LC0C-L Knuckle, Steering, LH | 198 | 25.376.076 | 67.686 | 13.401.775 | 96.220 | 19.051.560 |
| 40206-4LC0B-L Disc-FR Brake | -2.747 | -351.339.340 | 102.084 | -280.423.852 | 142.263 | -390.796.461 |
| 43206-4LC0A Drum-RR Brake | -3.936 | -466.496.130 | 98.546 | -387.877.855 | 138.383 | -544.675.488 |
| 40014-8GA0C Knuckle, Steering, RH | 0 | 0 | 0 | 0 | 0 | 0 |
| 40015-8GA0C Knuckle, Steering, LH | 0 | 0 | 0 | 0 | 0 | 0 |
| 40014-8JA0C Knuckle, Steering, RH | -1.170 | -185.869.320 | 6.000 | -7.020.000 | 6.000 | -7.020.000 |
| 40015-8JA0C Knuckle, Steering, LH | 0 | 0 | | 0 | 6.000 | 0 |
| 40206-8JA0A Disc-FR Brake | -1.166 | -177.327.254 | 110.302 | -128.612.492 | 154.447 | -180.085.202 |
| 43206-8JA0B Drum-RR Brake | 0 | 0 | | | 134.965 | 0 |
| Compensation of K2MC Project | 2 | 4.307.177.592 | 6.000 | 12.000 | 6.000 | 12.000 |
| Compensation of X11J Project | 2 | 224.102.542 | 6.000 | 12.000 | 6.000 | 12.000 |
| Nissan Motor Indonesia | -11.855 | 3.007.039.034 | | -996.137.677 | | -1.395.817.951 |
| Nissan Motor Distrib | u4t0o2r 0In6d-EoEn5e1sAia Disc-FR Brake | 2.236 | 326.608.048 | 91.130 | 203.766.846 | 129.347 | 289.219.892 |
| 43206-EE51A Drum-RR Brake | 18 | 2.735.406 | 80.811 | 1.454.589 | 114.869 | 2.067.642 |
| 43206-CJ00A Drum-RR Brake | 84 | 16.429.980 | 96.555 | 8.110.588 | 134.965 | 11.337.060 |
| 40206-3LT0A Disc-FR Brake | 170 | 32.533.410 | 102.084 | 17.354.225 | 142.263 | 24.184.710 |
| 43206-3LT0A Drum-RR Brake | 12 | 2.326.956 | 98.546 | 1.182.554 | 138.383 | 1.660.596 |
| 40206-4LC0B-L Disc-FR Brake | 167 | 21.552.686 | 102.084 | 17.047.974 | 142.263 | 23.757.921 |
| 43206-4LC0A Drum-RR Brake | 51 | 8.022.657 | 98.546 | 5.025.856 | 138.383 | 7.057.533 |
| 40206-EE51CS0 Disc-FR Brake | 17 | 2.483.156 | 91.130 | 1.549.211 | 129.347 | 2.198.899 |
| 43206-EE51CS0 Drum-RR Brake | 0 | 0 | 0 | 0 | 0 | 0 |
| 43206-CJ00CS0 Drum-RR Brake | 0 | 0 | 0 | 0 | 0 | 0 |
| 40206-1TT0A Disc-FR Brake | 0 | 0 | 0 | 0 | 0 | 0 |
| 43206-1TU0A Drum-RR Brake | 9 | 1.878.858 | 105.465 | 949.183 | 150.364 | 1.353.276 |
| 40014-4LC0C-L Knuckle, Steering, RH | 3 | 474.201 | 67.686 | 203.057 | 96.220 | 288.660 |
| 40015-4LC0C-L Knuckle, Steering, LH | 13 | 2.054.871 | 67.686 | 879.915 | 96.220 | 1.250.860 |
| 40014-8GA0CXX Knuckle, Steering, R | H 0 | 0 | 0 | 0 | 0 | 0 |
| 40015-8GA0CXX Knuckle, Steering, L | H 0 | 0 | 0 | 0 | 0 | 0 |
| 40206-8JA0A Disc-FR Brake | 0 | 0 | 0 | 0 | 0 | 0 |
| Nissan Motor Distributor Indonesia | 2.780 | 417.100.229 | | 257.523.999 | | 364.377.049 |
| Suzuki Indomobil Mo | t5o5r311-60K00-000 Disc, Front Brake | 20 | 2.100.000 | 27.073 | 541.460 | 69.019 | 1.380.380 |
| 55311-77M01-000 Disc, Front Brake | 930 | 156.999.810 | 100.765 | 93.711.450 | 142.711 | 132.721.230 |
| 43511-73R00 Drum, Brake Rear | -51.406 | -7.638.961.783 | 97.304 | -5.001.988.244 | 138.066 | -7.097.420.796 |
| 55311-72R10 Disc, Front Brake | -51.346 | -5.013.676.288 | 98.216 | -5.042.983.078 | 139.403 | -7.157.786.438 |
| Suzuki Indomobil Motor | -101.802 | -12.493.538.261 | | -9.950.718.412 | | -14.121.105.624 |
| Univance Indonesia | 331134BA30 Shaft Gear Ring | -23.753 | -1.564.551.319 | 39.734 | -943.795.815 | 50.475 | -1.198.932.675 |
| 331134BB30 Shaft Gear Ring | -27.956 | -2.513.693.624 | 39.630 | -1.107.896.121 | 50.316 | -1.406.634.096 |
| 331134BC30 Shaft Gear Ring | -7.766 | -645.838.041 | 42.815 | -332.500.542 | 54.060 | -419.829.960 |
| 331136RC30 Shaft Gear Ring | -11.696 | -997.547.558 | 43.478 | -508.520.019 | 54.904 | -642.157.184 |
| Univance Indonesia T | o tal | -71.171 | -5.721.630.542 | -71.172 | -2.892.712.496 | | -3.667.553.915 |
| Yanmar Diesel Indon | eFsliya Wheel TF FW80/90 | -193 | -314.959.224 | 241.063 | -46.525.202 | 310.543 | -59.934.799 |
| Fly Wheel CST FW135/155 | -753 | -422.713.632 | 321.103 | -241.790.351 | 407.302 | -306.698.406 |
| Fly Wheel TF 135/155 RE | 0 | -2.016.408 | 0 | 0 | 407.302 | 0 |
| Fly Wheel CST 270/300 | -610 | -552.882.963 | 467.127 | -284.947.404 | 584.261 | -356.399.210 |
| End Nut CST 270/300 | 0 | 0 | 0 | 0 | 0 | 0 |
| Idle Shaft CST TF 300 | 0 | 0 | 0 | 0 | 0 | 0 |
| Supp. Gov. W. CST 270/300 | 350 | 2.642.205 | | | 0 | 0 |
| Stub Shaft CST 85/115 | 0 | 0 | 0 | 0 | 0 | 0 |
| Fly Wheel TF 85 | 0 | 0 | 0 | 0 | 0 | 0 |
| Yanmar Diesel Indonesia | -1.206 | -1.289.930.022 | | -573.262.957 | | -723.032.415 |
| Kiriu Japan | Hand Mould | -9 | 611.394.132 | | | | |
| Kiriu Japan, Total | | -9 | 611.394.132 | | | | |
| Hand Mould | 43 | 849.859.000 | | | | |
| Hand Mould | 114 | 255.835.696 | | | | |
| Pattern | 1 | 116.400.000 | | | | |
| Others | 8 | -20.000 | | | | |
| Local Sales Total | Local Sales Total | 166 | 1.222.074.696 | | | | |
| Sales Grand total | -758.426 | -108.879.999.395 | | -74.078.575.779 | | -100.477.725.611 |