Dalam ribuan Semula Spin Off PT ABC TOTAL I PT ABC PT D PT E TOTAL II SEBELUM SPIN OFF Penjualan 4,500,000 4,500,000 Biaya ( deductible ): b. tetap + b. var 4,000,000 4,000,000 PKP 500,000 500,000 PPh = 50% x 25% x 500 juta 62,500 62,500 SESUDAH SPIN OFF Penjualan 30,000,000 10,000,000 10,000,000 10,000,000 30,000,000 Biaya (deductible): b. tetap + b. var 27,000,000 9,000,000 9,000,000 9,000,000 27,000,000 PKP 3,000,000 1,000,000 1,000,000 1,000,000 3,000,000 Bagian Peredaran Bruto yang memperoleh fasilitas (4,8 M/30 M) x 3 M 480,000 (4,8 M/10 M) x 1 M 480,000 480,000 480,000 1,440,000 3 M - 4,8 M 2,520,000 1 M - 4,8 M 520,000 520,000 520,000 1,560,000 Total PKP yg diperhitungkan 3,000,000 1,000,000 1,000,000 1,000,000 3,000,000 PPh Terutang: 50% x 25% x 4,8 M 60,000 60,000 60,000 60,000 180,000 25% x 2,520,000,000 630,000 25% x 520,000,000 130,000 130,000 130,000 390,000 Jumlah PPh Terutang 690,000 190,000 190,000 190,000 570,000 Laba Setelah Pajak (EAT) 2,310,000 810,000 810,000 810,000 2,430,000