HUTANG USAHA lanjutan PT Set Sempurna Tbk 2009

These Consolidated Financial Statements are Originally Issued in Indonesian Language. PT SELAMAT SEMPURNA Tbk. DAN ANAK PERUSAHAAN CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASI 31 DESEMBER 2009 DAN 2008 DENGAN ANGKA PERBANDINGAN TAHUN 2007 DISAJIKAN DALAM RUPIAH, KECUALI DINYATAKAN LAIN PT SELAMAT SEMPURNA Tbk. AND SUBSIDIARY NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2009 AND 2008 WITH COMPARATIVE FIGURES FOR 2007 EXPRESSED IN RUPIAH, UNLESS OTHERWISE STATED

13. PERPAJAKAN lanjutan

13. TAXATION continued

b. Beban manfaat pajak penghasilan lanjutan

b. Income tax expense benefit continued

Rekonsiliasi antara laba sebelum beban pajak penghasilan menurut laporan laba rugi konsolidasi dengan taksiran penghasilan kena pajak untuk tahun yang berakhir pada tanggal-tanggal 31 Desember 2009, 2008 dan 2007 adalah sebagai berikut: A reconciliation between income before income tax expense, as shown in the consolidated statements of income, and estimated taxable income for the years ended December 31, 2009, 2008 and 2007 are as follows: 2009 2008 2007 Laba sebelum beban pajak penghasilan menurut Income before income tax laporan laba rugi expense per consolidated konsolidasi 185.861.376.752 143.623.514.982 130.617.427.909 statements of income Laba Anak Perusahaan sebelum beban pajak Income of Subsidiary before penghasilan - bersih 47.082.176.832 47.149.365.854 39.446.932.532 income tax expense - net Bagian atas rugi laba bersih Equity in net loss gain of an Perusahaan Asosiasi 7.284.970.877 21.022.377.485 9.073.330.875 Associated Company Laba sebelum beban Income before income tax pajak penghasilan expense attributable to Perusahaan 131.494.229.043 117.496.526.613 100.243.826.252 the Company Beda temporer Temporary differences Estimasi kewajiban atas imbalan kerja Estimated liabilities for karyawan - bersih 3.217.466.848 1.491.561.914 1.701.041.184 employees’ benefits - net Penambahan pemulihan Increase reversal penyisihan penurunan allowance for declining of nilai persediaan 446.278.987 1.155.724.341 326.488.567 in value of inventories Penambahan pemulihan Increase reversal penyisihan piutang allowance for doubtful ragu-ragu 54.750.000 828.640.922 - accounts Laba penjualan aset Gain on sale of property, plant and tetap 110.072.526 23.918.762 345.769.952 equipment Penyusutan dan Depreciation and amortisasi 17.810.208.531 14.154.631.954 14.497.638.168 amortization Beda tetap Permanent differences Kesejahteraan karyawan 197.376.883 307.954.300 143.208.451 Employees’ benefits in kind Penghasilan yang pajaknya bersifat Income already subjected final dan lain-lain 39.794.911 417.893.030 104.936.244 to final tax and others Taksiran penghasilan kena pajak Perusahaan - Estimated taxable income of the tahun berjalan 152.147.974.703 106.683.964.344 87.466.220.090 Company - current Perusahaan akan menyampaikan Surat Pemberitahuan Pajak Tahunan SPT tahun 2009 kepada Kantor Pelayanan Pajak KPP berdasarkan perhitungan pajak di atas. Taksiran penghasilan kena pajak pada tahun 2008 dan 2007 tersebut adalah sesuai dengan jumlah dalam SPT tahun 2008 dan 2007 yang telah dilaporkan kepada KPP. The Company will submit its 2009 Annual Income Tax Returns to the Tax Service Office based on the tax calculation as mentioned above. The amount of estimated taxable income in 2008 and 2007 conforms with the related amount reflected in the Company’s 2008 and 2007 Annual Income Tax Returns submitted to the Tax Service Office. Beban pajak penghasilan tahun berjalan dan perhitungan taksiran hutang pajak penghasilan adalah sebagai berikut: Income tax expense current and the computation of the estimated income tax payable are as follows: 2009 2008 2007 Taksiran penghasilan kena Estimated taxable income pajak dibulatkan rounded off Perusahaan 152.147.974.000 106.683.964.000 87.466.220.000 Company Anak Perusahaan 47.735.943.000 48.423.117.000 38.378.718.000 Subsidiary 2 0 0 9 l a p o r a n t a h u n a n 102