2011
2010
Rp
Rp
ASET
Kas dan setara kas
Barang berharga
Piutang
Biaya dibayar dimuka dan uang muka kegiatan
Dana bergulir
Investasi
Aset tetap
2b,3
2c,4
2d,5
6
7
8
2e,10
41.030.111.544
1.114.199.820
5.270.612.402
9.321.880.902
11.210.250.497
77.592.292.335
50.318.273.376
47.927.668.257
243.999.450
7.876.457.011
8.486.165.905
11.368.459.647
44.794.352.583
27.777.805.260
195.857.620.876
148.474.908.113
3.625.822.000
188.048.500
1.157.402.992
1.982.392.000
5.573.902.196
470.993.173
377.703.700
1.408.337.000
6.953.665.492
7.830.936.069
50.019.152.097
138.884.803.287
54.827.727.478
85.816.244.566
188.903.955.384
140.643.972.044
195.857.620.876
148.474.908.113
JUMLAH ASET
KEWAJIBAN DAN SALDO DANA
KEWAJIBAN
Kewajiban modal usaha
Biaya masih harus dibayar
Hutang lain-lain
Imbalan pasca kerja
9
11
13
JUMLAH KEWAJIBAN
SALDO DANA
Sumber dan penggunaan dana
Dana termanfaatkan
2g
2j
2011
2010
Rp
Rp
74.971.733.461
45.524.554.707
14.760.081.852
1.651.296.118
19.627.757.524
32.387.817.920
1.338.784.909
1.092.666.162
690.879.488
(12.823.526.000)
(27.981.369.720)
(381.343.200)
(2.103.178.162)
34.937.910
60.541.478.469
45.642.392.727
9.211.936.092
9.198.608.061
19.750.509.332
45.943.929.016
1.204.814.901
322.297.151
(5.374.168.024)
(13.021.719.880)
(32.620.537.014)
(267.190.596)
(841.159.411)
38.318.205
(38.382.573.756)
(13.312.500)
(4.483.800)
(11.575.072.322)
(8.000.000)
(3.179.854.868)
(1.355.736.200)
(429.114.400)
(18.339.000)
(12.253.233.355)
(11.788.762.489)
(219.335.089)
(6.364.314.743)
(10.658.000)
(1.134.827.566)
(6.176.248.582)
(1.838.718.929)
(31.531.030.982)
(5.700.000)
(275.634.500)
(11.399.836.123)
(36.665.000)
(43.610.736.603)
(1.885.086.215)
(28.600.000)
(8.849.512.127)
(10.009.689.705)
3.475.556.687
(9.187.505.020)
(13.000.000)
(460.015.250)
(4.151.339.873)
(390.034.043)
54.038.507.370
21.370.680.275
(132.532.597)
(37.282.480.868)
(25.050.975.448)
(1.626.375.000)
(2.041.036.300)
(4.721.119.207)
(62.465.988.913)
(8.388.530.507)
1.529.924.830
-
3.437.166.313
30.795.000
1.529.924.830
3.467.961.313
(6.897.556.713)
47.927.668.257
16.450.111.081
31.477.557.176
41.030.111.544
1
47.927.668.257
(1)
SALDO AWAL
2011
2010
Rp
Rp
85.816.244.566
43.648.095.948
1.749.002.848
25.830.390.814
3.624.157.600
32.523.314.752
8.871.243.839
630.654.451
4.183.515.957
3.373.619.897
43.862.603.288
12.129.889.393
72.598.109.853
64.180.282.986
380.884.734
3.304.572.691
3.507.741.750
12.336.351.957
621.218.800
1.315.288.545
9.179.377.698
273.750.000
10.622.499.325
19.529.551.132
22.012.134.368
138.884.803.287
85.816.244.566
PENAMBAHAN
Biaya dibayar dimuka
Aset tetap
Dana bergulir
Investasi
Hutang piutang
JUMLAH PENAMBAHAN
PENGURANGAN
Biaya dibayar dimuka
Aset tetap
Dana bergulir
Investasi
Hutang piutang
JUMLAH PENGURANGAN
SALDO AKHIR
SUMBER DANA
Penerimaan dari dana zakat
Penerimaan dana pembiayaan
Penarikan dana investasi
Penerimaan bagi hasil
Penerimaan pelunasan piutang
Penerimaan penjualan aset tetap
Penyaluran dari dana lain
Penerimaan lain-lain
2011
2010
Rp
Rp
9.440.497.508
924.335.338
22.377.206
30.601.400
1.150.179.572
4.168.419
7.580.112.615
1.932.357.066
273.750.000
15.293.077
39.679.389
3.880.000
2.767.921.700
940.103
11.572.159.443
12.613.933.950
PENGGUNAAN DANA
Investasi
Biaya operasional
Pembelian aset tetap
Pemberian piutang/ pembayaran hutang
Penyaluran kepada dana lain
579.525.238
11.788.762.489
825.112.850
50.128.500
-
463.218.300
10.517.024.608
290.226.500
3.088.933.155
674.023.250
13.243.529.077
15.033.425.813
(1.671.369.634)
(2.419.491.863)
Defisit
Transfer antar dana:
Transfer dana dari dana lain
SALDO AWAL
SALDO AKHIR
911.337.821
914.255.262
343.023.250
2.990.723.874
154.223.448
914.255.262
SUMBER DANA
Penerimaan infaq/sedekah
Penarikan dana bergulir dan investasi
Penerimaan bagi hasil
Penerimaan dana pembiayaan
Penerimaan piutang/hutang
Penyaluran dari dana lain
Penerimaan lain-lain
JUMLAH PENERIMAAN DANA
PENGGUNAAN DANA
Sosialisasi Zakat, Infak/Sedekah dan Wakaf (ZISWAF)
Kegiatan sosial
Kegiatan ekonomi
Kegiatan pendidikan
Pembelian aset tetap
Pemberian piutang/pembayaran hutang
Penyaluran kepada dana lain
Biaya dibayar dimuka
Pengeluaran lain-lain
JUMLAH PENGGUNAAN DANA
2011
2010
Rp
Rp
14.762.598.052
142.000.000
68.590.799
887.191.897
61.566.720
9.191.663.417
52.981.669
360.273.454
500.000.000
3.829.830
15.921.947.468
10.108.748.370
12.253.233.355
1.622.370.622
18.339.000
429.114.400
136.908.500
637.985.721
164.593.667
128.341.100
724.500
8.849.512.127
1.885.086.215
28.600.000
2.218.880.258
767.584.773
220.015.250
172.297.492
15.391.610.865
14.141.976.115
Surplus/(defisit)
Transfer antar dana
Transfer dana dari/(kepada) dana lain
SALDO AWAL
530.336.603
(4.033.227.745)
(801.241.531)
1.829.500.320
6.125.508.708
(262.780.643)
SALDO AKHIR
1.558.595.391
1.829.500.320
SUMBER DANA
Penerimaan zakat
Pengembalian dana bergulir
Penerimaan bagi hasil
Pengembalian piutang/penerimaan dana pembiayaan
Penerimaan penjualan aktiva tetap
Penerimaan lain-lain
2011
2010
Rp
Rp
75.523.980.061
3.392.941.750
600.163.230
758.591.842
129.023.000
904.021.996
60.640.900.919
1.552.284.562
576.375.201
1.114.032.199
3.200.000
81.308.721.879
63.886.792.881
38.188.216.801
13.171.568.353
13.312.500
4.483.800
8.000.000
3.632.907.597
9.440.497.508
18.430.664.390
1.712.435.709
770.033.431
379.994.710
31.531.030.982
11.399.836.123
5.700.000
275.634.500
36.665.000
3.126.375.000
7.580.112.615
270.074.289
48.790.000
240.000.000
50.620.134
85.752.114.798
54.564.838.643
Surplus/(defisit)
Transfer antar dana:
Transfer dana dari/(kepada) dana lain
SALDO AWAL
(4.443.392.920)
9.321.954.239
28.018.277.390
18.696.323.151
SALDO AKHIR
23.574.884.470
28.018.277.390
SUMBER DANA
Penerimaan wakaf
Penarikan dana bergulir dan investasi
Penerimaan bagi hasil
Penerimaan dana pembiayaan
Penyaluran dari dana lain
Penerimaan lain-lain
2011
2010
Rp
Rp
37.498.130.992
255.125.136
750.000.000
-
45.657.392.727
2.777.020
287.245.631
394.024.850
500.000
38.503.256.128
46.341.940.228
PENGGUNAAN DANA
Kegiatan pendidikan
Kegiatan sosial
Kegiatan ekonomi
Pengeluaran operasional
Pembelian aktiva tetap
Pemberian piutang dan pembayaran hutang
Investasi
Penyaluran kepada dana lain
Pengeluaran lain-lain
40.000.000
1.107.361.000
1.142.675.769
928.804.100
22.790.000
137.500.000
27.924.458.915
6.915.006.850
5.000.000
4.304.313.300
140.500.000
3.809.425.354
1.074.238.849
8.890.764.148
34.609.889.900
38.223.596.634
52.829.131.551
Surplus/(defisit)
Transfer antar dana:
Transfer dana dari dana lain
SALDO AWAL
SALDO AKHIR
279.659.494
(6.487.191.323)
801.241.531
801.100.095
7.288.291.418
1.882.001.120
801.100.095
SUMBER DANA
Penerimaan bagi hasil
Penerimaan lain-lain
Penyaluran dari dana lain
2011
2010
Rp
Rp
65.311.189
5.188.173
26.010.110.953
55.879.653
49.350.000
9.534.398.360
26.080.610.315
9.639.628.013
20.690.598.502
381.343.200
2.103.178.162
3.403.116.350
267.190.596
841.159.411
23.175.119.864
4.511.466.357
Surplus
Transfer antar dana:
Transfer dana dari dana lain
SALDO AWAL
2.905.490.451
5.128.161.656
4.898.285.290
(229.876.365,83)
SALDO AKHIR
7.803.775.741
4.898.285.290
SUMBER DANA
Penerimaan dana infaq terikat
Penerimaan bagi hasil
Penerimaan pelunasan piutang
Penerimaan dana pembiayaan
Penyaluran dari dana lain
Penerimaan lain-lain
2011
2010
Rp
Rp
32.387.817.920
323.730.446
1.418.583.771
5.873.067.500
117.720.852
45.854.155.312
58.489.538
1.625.508.708
4.453.467.763
674.023.250
90.161.796
40.120.920.489
52.755.806.367
PENGGUNAAN DANA
Penyaluran dana infaq terikat
Investasi
Penyaluran kepada dana lain
Pembelian aset tetap
Pemberian piutang/pembayaran hutang
Pengeluaran lain-lain
27.374.902.893
692.129.750
579.675.611
399.986.684
6.306.748.200
3.548.583.911
32.444.937.014
1.394.306.520
814.678.971
378.270.690
4.186.473.329
4.300.750.228
38.902.027.049
43.519.416.752
Surplus
Transfer antar dana:
Transfer dana kepada dana lain
SALDO AWAL
1.218.893.440
9.236.389.615
(911.337.821)
7.972.303.240
(6.468.531.958)
5.204.445.583
SALDO AKHIR
8.279.858.860
7.972.303.240
SUMBER DANA
Penerimaan distribusi hewan kurban
Penerimaan bagi hasil
Penerimaan dana pembiayaan
Penerimaan lain-lain
2011
2010
Rp
Rp
19.627.757.524
3.486.901
-
19.750.509.332
150.132
30.795.000
174.815.421
19.631.244.425
19.956.269.885
PENGGUNAAN DANA
Penyaluran hewan kurban
Pembelian aset tetap
Penyaluran kepada dana lain
Pemberian piutang/ pembayaran hutang
Pengeluaran operasional
Pengeluaran lain-lain
12.823.526.000
68.948.800
1.000.000.000
711.153.799
3.416.600.686
300.214.233
13.021.719.880
215.695.000
500.000.000
1.497.581.294
1.829.213.700
145.652
18.320.443.518
17.064.355.526
Surplus
Transfer antar dana:
Transfer dana dari/(kepada) dana lain
SALDO AWAL
1.310.800.907
2.891.914.359
3.592.349.170
700.434.811
SALDO AKHIR
4.903.150.077
3.592.349.170
2010
Rp
Rp
34.937.910
38.318.205
34.937.910
38.318.205
10.658.000
13.000.000
10.658.000
13.000.000
Surplus
Transfer antar dana:
Transfer dana dari/(kepada) dana lain
SALDO AWAL
24.279.910
25.318.205
39.893.047
14.574.842
SALDO AKHIR
64.172.957
39.893.047
SUMBER DANA
Penerimaan dana jasa giro dan bunga deposito
JUMLAH PENERIMAAN DANA
PENGGUNAAN DANA
Pembangunan sarana umum
2010
Rp
Rp
SUMBER DANA
399.507.637
476.901.131
615.887.350
157.500.000
15.861.000
967.010.957
69.287.932
6.714.943.918
20.450.000
1.412.554.255
-
1.649.796.118
9.200.108.061
288.185.000
99.314.500
38.935.400
48.678.825
225.986.500
5.079.093.839
255.052.478
420.323.208
157.500.000
(67.124.787)
(251.295.977)
225.424.000
(146.105.443)
7.482.700
644.839.940
7.097.797.568
882.354.645
1.393.768.221
131.518.057
6.613.069.750
9.918.658.924
Defisit
Transfer antar dana
Transfer dana dari dana lain
SALDO AWAL
SALDO AKHIR
(4.963.273.632)
(718.550.862)
6.761.763.665
7.480.314.527
1.798.490.033
6.761.763.665