DAFTAR ISI
TABLE OF CONTENT
Halaman /
Pages
*****
***
*
Keterangan
2013
Catatan /
2012
Description
Notes
Aset
Assets
Aset lancar
Kas dan Setara Kas
Lain-lain
1,973,557,982
29,081,800
2,002,639,782
10,108,500
2d,3
4
2,084,926,815
40,149,000
2,125,075,815
2e, 5
2,012,748,282
18,821,000
2,143,896,815
Current assets
Cash and Cash Equivalent
Others
Total current assets
Non current assets
Fixed assets - book value
Total assets
19,430,670
-
6
7
19,430,670
357,934,207
67,811,644
377,364,877
1,635,383,405
Liabilities
Current liabilities
19,430,670
Taxes payable
48,380,974
Accrued expenses
342,956,520
410,768,164
2,012,748,282
-
Laporan Aktivitas
Statements of Activities
2013
228,104,882
86,994,263
315,099,145
9
10
2012
Description
Unrestricted :
Receipts
Net assets released
from restriction
Receipt from Donator
480,981,109
Others
77,599,439
558,580,548
Total receipts
(1,223,275,081)
Disbursements
YMMI Program
General and Management
Expenses
Total Expenditures
1,183,026,650
Increase (decrease) in unrestricted
(624,446,102)
of net assets
5,424,517,694
Temporary restricted :
Receipts
Donor
3,911,826,518
464,057,790
1,074,316,436
11
12
1,538,374,226
10
337,810,872
845,215,778
11
3,769,268,141
-
3,635,359,018
22,622,500
523,035,181
118,550,290
-
4,299,566,989
3,769,268,141
Disbursements
Education programme
Disaster aids
Healthness
Welafare
Net assets released
from restriction
Disarter aids
Healthness
Total disbursements
Increase/(decrease) of temporary
restricted net assets
Total increase/(decrease)
(481,887,725)
net assets
2,215,595,506 Net assets at beginning of the year
1,733,707,781 Net assets at end of the year
1,124,950,705
142,558,377
(98,324,376)
1,733,707,781
1,635,383,405
-
Keterangan
Arus kas dari aktivitas operasi
Kas dari donatur
Kas dari pendapatan bunga dan lainnya
Kas untuk program dan lainnya
Kas bersih dari (digunakan
untuk) aktivitas operasi
2013
Description
5,652,622,576
86,994,263
(5,850,985,672)
4,392,807,627
77,599,439
(4,896,878,483)
(111,368,833)
2012
13,478,000
13,478,000
(111,368,833)
(412,993,417)
2,084,926,815
2,497,920,232
1,973,557,982
2,084,926,815
Reconciliation of changes
in net assets to net cash
from (used for) operating
activity :
(98,324,376)
(481,887,725)
18,979,314
52,898,520
11,646,330
(12,326,000)
(48,380,974)
(4,135,527)
(111,368,833)
(426,471,418)
Depreciation expenses
Provision for employment benefits
(Increase) decrease in
employee receivable and
advance payments
Increase (decrease) in tax
payable and accrued
expenses
Net cash from operating
activities
1. U m u m
1. General
a. Prinsip penyajian
a. Basis of preparation
b.
e. Aset tetap
Yayasan menerapkan PSAK No. 16, Aset Tetap.
Berdasarkan PSAK revisi ini, suatu entitas harus memilih
antara model biaya dan model revaluasi sebagai
kebijakan akuntansi pengukuran atas aset tetap. Yayasan
telah memilih untuk menggunakan model biaya sebagai
kebijakan akuntansi pengukuran aset tetapnya.
25%
Construction in progress
f.
f.
Pajak penghasilan
Income tax
2 0 13
2 0 12
Rp12,189
Rp9.125
Kas
Bank :
Dalam Dollar Amerika Serikat
Dalam Rupiah
2012
Rp
39,746,169
4,875,715
33,234,704
298,625,569
56,337,936
19,624,921
Cash on hand
Banks :
In Dollar USA
In Rupiah
Deposito berjangka
Dalam Rupiah
PT Bank CIMB Niaga
1,601,951,540
Time deposits
In Rupiah
2,004,088,243
PT Bank CIMB Niaga
1,973,557,982
5% - 6%
5% - 6%
In US Dollar
In Rupiah
4. Aset Lain
4. Other Asset
2013
Rp
2012
Rp
12,845,800
16,236,000
5,413,000
18,500,000
16,236,000
29,081,800
40,149,000
5. Aset tetap
Penambahan/
Additions
204,765,850
204,765,850
8,712,500
194,657,350
18,821,000
8,712,500
10,108,500
Pengurangan/
Deduction
Saldo/
Balance
31 Dec. 2013
185,944,850
Peralatan kantor/
Office equipment :
Harga perolehan/
Acquisition cost
Akumulasi penyusutan/
Accumulated depreciatio
Total
5. Fixed assets
Peralatan kantor/
Office equipment :
Harga perolehan/
Acquisition cost
Akumulasi penyusutan/
Accumulated depreciatio
Rent Expense
Receivable of Labor
Office Deposit
Penambahan/
Additions
Pengurangan/
Deduction
Saldo/
Balance
31 Dec. 2012
191,287,850
13,478,000
204,765,850
166,965,536
18,979,314
185,944,850
24,322,314
32,457,314
18,821,000
10
6. Taxes payable
6. Hutang pajak
2013
Rp
Pajak penghasilan pasal 21
2012
Rp
19,430,670
19,430,670
2012
Rp
Beban konsultan
Telepon
48,380,974
-
Consultant fee
Telephone
Jumlah
48,380,974
Total
2013
Rp
2012
Rp
357,934,207
342,956,520
2012
Rp
342,956,520
14,977,687
290,058,000
52,898,520
357,934,207
342,956,520
357,934,207
342,956,520
357,934,207
342,956,520
11
9. Aset bersih
9. Net assets
Terdiri dari :
Consist of :
2013
Rp
Tidak terikat
Terikat temporer :
Program pendidikan
Citibank NA
Osman, Bing & Satrio
Blact & Veact
Exxon Mobil Oil Indonesia Inc
Samsung
Kesejahteraan
PT. SSI
Klub 21
Bencana Alam
PT SSI
Kesehatan
Kedutaan Besar Jepang
Jumlah
Jumlah seluruhnya
2012
Rp
(1,223,275,082)
853,707,981
(535,980)
46,072,235
(207,593,792)
3,446,997
2,680,000
99,377,892
-
(108,345,532)
(10,204,758)
(12,997,500)
357,254,259
1,124,950,705
(102,088,903)
(98,324,377)
(726,535,005)
Unrestricted
Temporary restricted :
Education program
Citibank NA
Osman, Bing & Satrio
Black & Veat
Exxon Mobil Oil Indonesia Inc
Samsung
Welfare
PT. SSI
Klub 21
Disaster
PT. SSI
Healthness
Japan Embassy
Total
Grand total
Consist of :
Terdiri dari :
2013
Rp
Tidak terikat :
Aset bersih terbebaskan
dari pembatasan
Dari Donator
Dari Kelab 21 Retail
Dari Como Foundation
Dari UWW (ISF)
Dari Halliburton
Lain-lain
Jumlah
(624,446,102)
2012
Rp
36,992,520
21,209,526
128,870,339
41,032,497
86,994,263
315,099,145
401,583,672
77,599,439
479,183,111
12
Unrestricted :
Net assets released
from restriction
From Donor
From Kelab 21 Retail
From Como Foundation
From UWW (ISF)
From Halliburton
Others
Total
Terikat temporer :
Program pendidikan
Citi Foundation
Exxon Mobil Oil Indonesia Inc
PT. Software Solutions Indonesia
Osman, Bing & Satiro
Black & Vact
Samsung
Jumlah
3,883,951,120
150,972,884
499,679,250
4,534,603,254
Kesejahteraan
International Support Fund
PT. Software Solution Indonesia
Klub 21
Jumlah
Bencana Alam
PT. Software Solution Indonesia
Kesehatan
Kedutaan Besar Jepang
Jumlah penerimaan
3,262,094,840
99,377,892
298,573,410
169,702,938
2,680,000
3,832,429,080
52,204,409
52,204,409
Disaster
PT. Software Solution Indonesia
880,289,440
Kesehatan
Jepan Embassy
5,424,517,694
3,884,633,489
Total receipts
11. Disbursements
a. Details of disbursements according to
program :
2013
Rp
2012
Rp
Beneficiaries
Pemanfaat
Terikat temporer :
Program pendidikan
Teater Koma
Yayasan Ladang Media
Agent Penny
Delloite Shine
Sea Impact Day
Uang Anda
Program School Renovation
Program Museum Nasional
Universitas Bina Nusantara
Program Renovasi ITLC
Jumlah
Prosperity
International Support Fund
PT. Software Solution Indonesia
Klub 21
9,625,000
11. Pengeluaran
Tidak terikat :
Yayasan Usaha Mulia
Bina Nusantara
Fasilitas air bersih
YMMI
Jumlah tidak terikat
Temporary restricted :
Education programme
Citi Foundation
Exxon Mobil Oil Indonesia Inc
PT. Software Solutions Indonesia
Osman, Bing, & Satrio
Black & Veat
Samsung
Total
464,057,790
464,057,790
462,000,000
1,473,920,000
948,270,323
146,052,807
75,517,456
75,991,408
453,607,015
3,635,359,009
13
28,527,500
27,167,200
55,694,700
462,000,000
2,208,060,000
788,633,763
130,655,726
114,997,652
13,702,600
28,572,500
3,746,622,241
Unrestricted :
Yayasan Usaha Mulia
Clean water facility
YMMI
Total unrestricted
Temporary restricted :
Education programme
Teater Koma
Yayasan Ladang Media
Agent Penny
Delloite Shine
Sea Impact Day
Uang Anda
School Renovation Program
National Museum Program
Universitas Bina Nusantara
ITLC Renovation Program
Total
11.
Disbursements (Continue)
a. Details of disbursements according to
program : (continued)
2013
Rp
2012
Rp
Walefare
Yayasan Mitra Sehati
e-komunita Program
Comunita Home Program
Total
Kesejahteraan
Yayasan Mitra Sehati
Program e-komunita
Program Rumah Komunita
Jumlah
32,771,026
75,574,506
10,204,758
118,550,290
Kesehatan
Program Air Bersih Cikadu
523,035,181
Healthness
Cikadu Clean Water Program
22,622,500
Disaster
Overflow Program
Bencana Alam
Program Banjir
Jumlah seluruhnya
4,299,566,980
64,921,000
64,921,000
3,811,543,241
2013
Rp
2012
Rp
Unrestricted :
Tidak terikat :
Kesejahteraan
Yayasan Usaha Mulia
YMMI
Jumlah
Grand total
464,057,790
464,057,790
214,425,000
214,425,000
464,057,790
214,425,000
14
Prosperity
Yayasan Usaha Mulia
YMMI
Total
Terikat temporer :
Citi Foundation
Program pendidikan
Teater Koma
Agent Penny
Yayasan Ladang Media
Uang Anda
Yayasan Mitra Sehati
Jumlah
Samsung
Program pendidikan
Program Renovasi ITLC
2012
Rp
462,000,000
948,270,323
1,473,920,000
146,052,807
3,030,243,130
453,607,015
462,000,000
788,633,763
2,208,060,000
13,702,600
3,472,396,363
130,655,726
114,997,652
245,653,378
75,517,456
75,991,408
151,508,864
28,572,500
22,622,500
75,574,506
32,771,026
64,921,000
130,968,032
93,493,500
10,204,758
523,035,181
4,299,566,980
3,811,543,241
15
Temporary restricted :
Citi Foundation
Education program
Teater Koma
Agent Penny
Yayasan Ladang Media
Your Money
Yayasan Mitra Sehati
Total
Samsung
Education program
ITLC Renovation Program
Osman, Bing & Satrio
Education program
Delloitte Shine
Sea Impact Day
Exxon Mobile Indonesia Inc
Education program
School Renovation Program
Museum Nasional Program
Total
PT. Software Solutions Indonesia
Education program
Bina Nusantara
Overflow Program
YMMI
Welfare Program
Ekomunita Program
Yayasan Mitra Sehati
Total
Klub 21
Welfare Program
Jepan Ambassy
Healthness Program
Cikadu Clean Water
Grand total
2012
Rp
General and Management
Expenses
475,205,200
105,970,900
14,977,687
117,899,344
91,633,175
56,577,000
8,712,500
97,320,100
6,308,887
14,113,500
65,581,200
20,017,396
1,074,316,889
380,682,570
121,251,195
52,898,520
94,732,100
58,450,474
76,660,350
18,979,314
2,549,571
4,036,684
29,375,000
5,600,000
845,215,778
1,074,316,889
845,215,778
16