Saldo Laba
telah ditentukan
penggunaannya
100,000,000,000
300,000,000
10,000,000
100,000,000,000
310,000,000
10,000,000
100,000,000,000
320,000,000
Pembayaran Dividen
-15,000,000,000
100,000,000,000
-14,680,000,000
2011
2010
Uang muka
Uang muka dealer
9,923,395,705
11,142,013,044
2,580,309,719
1,773,737,710
1,364,229,713
2,039,285,522
13,867,935,137
14,955,036,276
Asuransi
6,759,343,218
5,855,673,244
12,303,304,351
4,449,265,049
7,783,763,400
2,262,077,429
Sub jumlah
26,846,410,969
12,567,015,722
Jumlah
40,714,346,106
27,522,051,998
Sewa
Iklan dibayar dimuka
40,714,346,106
0
2011
Saldo Awal
Penambahan
Harga Perolehan:
Gedung
10,431,500,000
4,378,858,704
5,335,810,704
71,578,011
Perabotan kantor
12,480,379,188
2,932,707,165
8,743,427,052
3,952,852,755
30,295,023,068
18,032,090,511
Gedung
1,431,516,666
1,043,150,000
Perbaikan gedung
1,842,783,852
1,855,212,898
35,326,365
17,894,496
Perabotan kantor
2,911,013,805
897,343,284
4,241,402,418
1,247,312,165
7,117,983,972
8,404,971,977
Perbaikan gedung
Kendaraan
Peralatan kantor
Akumulasi Penyusutan:
Kendaraan
Peralatan kantor
Nilai Buku
2010
23,177,039,096
Saldo Awal
Penambahan
Harga Perolehan:
Gedung
4,831,500,000
5,600,000,000
Perbaikan gedung
2,604,730,167
1,774,128,537
71,578,011
3,453,450,152
9,026,929,036
1,157,517,810
1,775,189,355
Kendaraan
Peralatan kantor
Perabotan kantor
2,841,417,432
544,490,000
14,960,193,572
18,720,736,928
Gedung
644,200,000
787,316,666
Perbaikan gedung
910,618,222
932,165,630
17,431,867
17,894,498
Perabotan kantor
1,160,528,316
425,778,867
1,750,485,489
471,564,417
3,158,557,272
3,959,426,700
Kendaraan
Peralatan kantor
Nilai Buku
11,801,636,300
11,801,636,300
2009
Saldo Awal
Penambahan
Harga Perolehan:
Gedung
4,831,500,000
Perbaikan gedung
2,105,655,667
499,074,500
Kendaraan
9,874,332
61,703,679
2,569,869,582
883,580,570
973,891,150
2,441,417,432
183,626,660
400,000,000
12,932,208,163
12,932,208,163
2,027,985,409
2,027,985,409
Gedung
161,050,000
483,150,000
Perbaikan gedung
355,020,473
555,597,749
822,862
16,609,005
457,966,768
177,839,835
702,561,548
247,939,032
1,152,699,938
1,152,699,938
2,005,857,334
2,005,857,334
Peralatan kantor
Perabotan kantor
Aset dalam pembangunan
Jumlah harga perolehan
Akumulasi Penyusutan:
Kendaraan
Peralatan kantor
Perabotan kantor
Jumlah akumulasi penyusutan
Nilai Buku
11,779,508,225
2011
2010
193,969,697,009
137,916,666,680
100,688,004,300
52,823,681,432
79,951,104,956
19,547,154,460
55,750,000,000
43,458,333,334
PT Maybank Syariah
44,791,666,665
33,880,904,140
PT Bank Agris
21,333,333,336
18,083,333,334
15,741,666,678
18,133,929,497
PT Bank Ganesha
4,805,559,429
27,620,961,263
2,265,666,240
4,637,884,350
2,184,351,386
3,802,165,084
889,024,360
5,626,983,357
576,483,248
1,347,081,422
416,666,665
556,827,461,747
333,414,840,878
(3,714,750,293)
(2,550,098,616)
Jumlah
553,112,711,454
330,864,742,262
556,827,461,747
553,112,711,454
2011
333,414,840,878
330,864,742,262
2010
Titipan konsumen
5,034,820,589
Titipan asuransi
3,960,739,991
764,993,719
2,141,020,505
3,004,992,005
232,128,214
201,149,527
11,368,709,299
5,418,853,948
11,368,709,299
5,418,853,948
Titipan lain-lain
Jumlah
2011
1,447,718,697
2010
Pasal 29
5,376,534,275
6,215,706,602
Pasal 25
539,879,125
21,446,450
Pasal 21
117,081,106
93,401,140
Pasal 4 ayat 2
57,527,778
142,111,112
Pasal 23
10,439,000
5,275,400
6,101,461,284
6,477,940,704
6,101,461,284
6,477,940,704
Jumlah
Beda Tetap
PPh pasal 21
Denda pajak
Sumbangan dan representasi
Penghasilan yang pajaknya bersifat final dan lain-lain
2,011
2,010
40,128,138,233
20,349,768,891
892,616,805
510,115,412
147,595,384
274,191,709
(76,769,227)
681,694,533
(100,370,624)
285,362,429
3,919,736,160
1,212,149,100
36,507,462
13,982,103
233,203,000
175,000,000
(1,206,362,995)
(363,216,442)
2011
2010
41,199,143,223
25,914,198,710
Pembulatan
41,199,143,000
25,914,198,000
10,299,785,750
6,478,549,500
-4,923,251,475
-262,842,898
5,376,534,275
6,215,706,602
2011
Pinjaman yang
diberikan dan piutang
Aset Keuangan
Kas dan setara kas
49,472,883,756
Deposito berjangka
37,000,000,000
548,573,493,510
1,207,713,235
636,254,090,501
Utang bank
-3,714,750,293
Utang usaha
-3,714,750,293
Kewajiban keuangan
2011
Pinjaman yang
diberikan dan piutang
Aset Keuangan
Kas dan setara kas
49,472,883,756
Deposito berjangka
37,000,000,000
548,573,493,510
1,207,713,235
636,254,090,501
Utang bank
-3,714,750,293
Utang usaha
(3,714,750,293)
Kewajiban keuangan
15,000,000,000
3,000,000,000
Saldo Laba
Modal Saham
Saldo per 1 Januari 2009
telah ditentukan
penggunaannya
100,000,000,000
300,000,000
10,000,000
-
100,000,000,000
310,000,000
10,000,000
100,000,000,000
320,000,000
Pembayaran Dividen
100,000,000,000
320,000,000
Jumlah
Saldo Laba belum ditentukan
penggunaannya
Ekuitas
1,313,721,273
101,613,721,273
100,000,000,000
300,000,000
(46,035,779)
(46,035,779)
10,000,000
10,000,000
2,451,235,829
2,461,235,829
3,718,921,323
104,028,921,323
100,000,000,000
310,000,000
-151,678,249
-151,678,249
10,000,000
10,000,000
14,992,848,156
15,002,848,156
18,560,091,230
118,880,091,230
100,000,000,000
320,000,000
-15,000,000,000
(15,000,000,000)
30,330,266,864
30,330,266,864
48,890,358,094
134,210,358,094
100,000,000,000
(14,680,000,000)
2009
256,520,000
197,240,500
99,775,000
168,264,110
721,799,610
3,793,831,202
1,596,267,331
727,741,417
6,117,839,950
6,839,639,560
Pengurangan
Saldo Akhir
10,431,500,000
9,714,669,408
71,578,011
21,223,806,240
6,885,559,920
48,327,113,579
2,474,666,666
3,697,996,750
53,220,861
7,152,416,223
2,144,655,449
15,522,955,949
32,804,157,630
Pengurangan
Saldo Akhir
10,431,500,000
4,378,858,704
71,578,011
12,480,379,188
2,932,707,165
3,385,907,432
3,385,907,432
30,295,023,068
1,431,516,666
1,842,783,852
35,326,365
2,911,013,805
897,343,284
7,117,983,972
23,177,039,096
23,177,039,096
Pengurangan
Saldo Akhir
4,831,500,000
2,604,730,167
71,578,011
3,453,450,152
1,157,517,810
2,841,417,432
14,960,193,572
14,960,193,572
644,200,000
910,618,222
17,431,867
1,160,528,316
425,778,867
3,158,557,272
3,158,557,272
11,801,636,300
2009
25,865,965,591
19,318,405,796
11,467,761,256
9,757,387,543
5,304,394,000
5,416,666,663
77,130,580,849
(795,462,881)
76,335,117,968
77,130,580,849
76,335,117,968
2009
159,408,904
707,800,654
883,950,069
1,751,159,627
1,751,159,627
2009
2,587,709
23,314,742
57,568,763
5,167,800
88,639,014
88,639,014
2,009
3,471,326,546
(299,110,786)
157,691,040
-
(2,869,513,570)
669,491,850
12,028,664
2,940,000
(178,867,960)
2009
965,985,784
965,985,784
257,357,387
-254,769,678
2,587,709
Jumlah
49,472,883,756
37,000,000,000
548,573,493,510
1,207,713,235
636,254,090,501
556,827,461,747
553,112,711,454
3,907,983,912
3,907,983,912
1,142,114,630
11,368,709,299
1,142,114,630
11,368,709,299
573,246,269,588
569,531,519,295
Jumlah
49,472,883,756
37,000,000,000
548,573,493,510
1,207,713,235
636,254,090,501
556,827,461,747
553,112,711,454
1,047,971,246
1,047,971,246
4,550,098,542
11,368,074,826
4,550,098,542
11,368,074,826
573,793,606,361
570,078,856,068
570,078,856,068
Jumlah
Saldo Laba belum
ditentukan
penggunaannya
Ekuitas
1,313,721,273
101,613,721,273
(46,035,779)
(46,035,779)
10,000,000
2,451,235,829
2,451,235,829
3,718,921,323
104,028,921,323
(151,678,249)
(151,678,249)
10,000,000
14,992,848,156
14,992,848,156
18,560,091,230
118,880,091,230
(15,000,000,000)
(15,000,000,000)
30,330,266,864
30,330,266,864
48,890,358,094
134,210,358,094
33,890,358,094
134,210,358,094
1,313,721,273
101,613,721,273
(46,035,779)
(46,035,779)
10,000,000
2,451,235,829
2,451,235,829
3,718,921,323
104,028,921,323
(151,678,249)
(151,678,249)
10,000,000
14,992,848,156
14,992,848,156
18,560,091,230
118,880,091,230
(15,000,000,000)
30,330,266,864
30,330,266,864
48,890,358,094
134,210,358,094
134,210,358,094