r tr lrJ [= L LJ LLJ
lrJ
LIJ
YAYASAN GERAKAN INDONESIA MENGAJAR
l_ g l_ LGa
FINANCIAL STATEMENTS 31 DECEMBER2Oll AND 2O1O
lr.J l-
r 4
l_ IJ
lii llIJ lrd l:g L H tl: tr li
tr tr tr tr tr tr Lrl Lr-I l:r-rl l_ r.I Lg Lg I
-t, pwc
KantorAkuntanPublik Tanudiredja, Wibisanq" & Rekan
a e e
INDoNESIFTMENGAJAR
I
D{I
a
FO,R']M.IE FII NANCIAL STATEMENTS A,S A']T 3f DECEMBER 2011 AND 2O1O
T a e e
t t
A.lt'lD FOR THE
I I I I I I I t I I I I I I I I I
I
I
oF RESPoNSI BILITY
YEAR ENDED 31 DECEMBER 2011
A,[IID F@R THE PERIOD FROM THE ESTABLISHMENT DATE TO
31 BECEIIBER
2O1O
YAYASAN GERAKAN INDONESIA MENGAJAR
- =:':.:'cance with a resolution of the directors of Yayasan Gerakan lndonesia Mengajar (the '=:-.catron'). in the opinion of the management:
3
me financial statements of the Foundation are drawn up so as to present fairly the 1nancial cosition as at 31 December 2011 and 2O1O,and the results of its activities and cash flows of lndonesia Mengajar for the year ended 31 December 2011 and for the period from the establishment date to 31 December 2010; and
c
the financial statements have been prepared in accordance with lndonesian Financial
I
t
R"ECTOR,S STATEMENT
Accounting Standards.
and on behalf of the Board of Management, I
--F
MITERAI TE^4PEI, &rcsi
Irlr{
sEil3rN6 Ur
EC0A8F023526s29 Erjs4l13+r.r
Lvfl4r]
6w_w_wffi Hikmat Hardono Executive Director
JAIGRTA 3 Cctober 2012
rr rr
t" -L wc INDEPENDENT AI.]DITOR'S REPORT TO THE ADVISORY BOARD, SITPERVISORY BOARD AND EXECUTTVE BOARD OF
E g l_
YAYASAN GERAKAN INDONESIA MENGAJAR
r-I
5 b b L_ g
b 4 I
{
1, = = =
4
\fe
have audited the- agcompanying statements of financial position of yayasan Gerakan Indonesia \lengajar (the "Foundation") as at 3l December zorr and zolo', and the related statements of activities and cash flows for tfe yeq ended 3r December 2011 and for ihe period from the establishment date to 3l December 2o1o. These financial statements are^the responsibility of the Fo""auiio",s management. Our responsibility is to express an opinion on these financiaistatements based on o* urrditr. We conducted our audits in accordance with auditing standards established by the Indonesian Institute of
certified Public Accountants. Those standarfu
."qii."
that we plan and
p".r".* tr*
audits to obtain
reasonable assurance about whether the financial s^tatements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements' An audit also includes assessing the. iccounting principles used u"a-.ffin"ant estimates made by management, as well as evalrrating ihe overall nnan"ciat statement presentation. We believe that our audits provide a reasonable basis for oui opinion.
In our opinion, the financial statements referred- to above present fairly, in all material respects, the financial position of Yayasan Gerakan Indonesia Mengajar a^s at 31 December zorr and eoro, and t1,e results of its activities and cash flows for the year ende-d"3r December 2011 and for the period from the establishment date to 3r December 2o1o, in conformity wiih tndonesian Financial Accounting Standards. JAKARTA 3 October zorz
= =
a
Yusron, S.E.,Ak., CPA Lrcense of Public Accountant No_ Ap.oz43
= = = = = = I
NO'IICE'IO READERS The accompanying
in
accordance
financial statements are not intended. to present
position, results of actiuities and cash flows i"rirai"n other than
financial _the ""iiiptia with accounting.principles and practices'gn""r"tta i"
Indonesia.Thestandards,procediresaidpracttcisu.tilisedt6""dtttl"iii\iitol ,t ";;";i";*;"i "s t" rntsmaadifferfromthosegenerally accepted in countries and jurisdictions oihe, than Ind"onesia. eccordingla ihi ,""o^porying fi.nancial statements and the auditor's report thereon are.not intended for use by those who are auditing standards, and their applicationln practiie. "oi
iifiriia
aboui ndonisiin
i"iliirtirs
principles and
J
=
Kantor Akuntan publik Tanudiredja, wibisqna & Rekan Plaza 89, Jl. H.R. Rasuna said Kau. x-7No.6 Jakorto
7 3
l;:=,:: iir
3
-:t':2 I oo 3o o2,/ D Cz
T: +62 21 5212901, F: + 6z 21 S2goSSS5 i-saha: KEp-15l/KM.1/201o.
f, SR /ll / zotz
rrg4olIiD1NESIA, p.o.
/
5z9o5o5o, www.pu.tc.com/id
Box 2473
JKp tooot
e E -.r
E
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule
1
STATEMENTS OF FINANCIAL POSITION AS AT 31 DECEMBER 2011 AND 2O1O Lvp,rsssed in thousand Rupiah, unless otherwise stated)
= =
Notes
1
e a e 1
E =
E =
e =
E
e e e
=
CURRENT ASSETS Cash and cash equivalents Advance and prepayment Cther receivables
NON.CURRENT ASSETS Fixed assets - net
TOTAL ASSETS
170,659
73,204 129,525
1,924,920 509,719 83.188
373.387
2.517.826
903.044
509.848
903,044
509,848
____1?75fr1
___3pzg4
50,000 136,117 396,030 37,905 7g6,3gg 47.765
3,700
LIABILITIES CURRENT LIABILITIES Purchase payables Salary payables and reimbursement Taxes payables Finance lease payables - current portion Borrowing from related party Accrued expenses
7 2f ,B
2k,15
Total current liabilities
30,950
610
1,444.205
35,1 60
107,396 3.031.988
944,96;
3,139.384
944.960
____4583J89
980.120
(s.307.158)
2,047.554
TOTAL NET (L|ABILtTtESyASSETS
__l3J0zJ58)
___2pfri54
TOTAL LIABILITIES AND NET (LtABtLtTtES)/ASSETS
____1Jf5fi7
3.027.674
NON.CURRENT LlABILITIES Finance lease payables non-current portion Borrowing from third party
-
2f ,g
29,9
Total non-current liabilities TOTAL LIABILITIES
3
N
t I
2e,6
Total non-current assets
it
I
2b,3 2c,4 5
Total cunent assets
= -
t t t
2010
ASSETS
E
e
2011
ET (LtABtLtTtESyASSETS U n restricted net (liabilities)/assets
2h,14
The accompanying notes form an integral part
of these financial statements
I EI
ir it ir !r
il il I I
t t I I I
T
I I I I I I I
YAYASAT{ GERAKAN INDONESIA MENGAJAR
Schedule 2
NTS OF ACTIVITIES YEAR ENDED 31 DECEMBER 2011 AfidD FOR THE PERIOD FROM THE ESTABLISHMENT DATE ]rc 31 BECEHBER 2010 = u;n=Es€d n thousand Rupiah, unless othenvise stated) S']N"A]I'E fu[E
FOR
']tr-hNE
Notes
2011
Ch.itAII{GES IN UNRESTRICTED NET
ASSETS
llX m
restricted i ncomes
l":,rtnbutions
2i 10
Totatr unrestricted incomes
Erpenses 'Fengajar Muda" program expenses f,,llanagement and general expenses Fund raising expenses Total expenses
(Decrease)/increase in unrestricted net assets (Decrease)/increase in net assets Net assets at the beginning of the yearl period Net (liabilities)/assets at the end of the year/period
9,910,944 616.646
5,937,135 467.219
10,427,590
6,404.354
11,547,223 3,152,990 1.082.089
2,471,954 1,320,764 564.182
15.782.302
4.356.800
2i 11
12
13
__J53UJ12) __2pqs54
(5.354,712) 2.047,554 2.047.554
___GJqZJ58) ___2pq$5L
l I
l l l l I
I
I
I
2010
The accompanying notes form an integrat part of these financial statements
L PI
l_ r-r; L. r-t, L. t-D. L. r-D Ll-Lt-D t_ l-, LLI
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 3
STATEMENTS OF GASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2011 AND FOR THE PERIOD FROM THE ESTABLISHMENT DATE TO 31 DECEMBER2OlO (Expressed in thousand Rupiah, unless othenruise stated)
2011
2010
J
Cash flows from operating activities Reconciliation of changes in net assets to net cash used for operating activities: Changes in net assets Adjustments to reconcile changes in net assets to net cash used for operating activities: Depreciation and amortisation Non-cash contribution Rental expenses Discount on loan Other expenses Decrease/(increase) in advance lncrease in other receivables Increase in salary payables and reimbursement lncrease in purchase payables lncrease in taxes payables
-t
Net cash (used for)/provided by operating activities
--u
Cash flows from investing activities Acquisition of fixed assets
i491.754\
(402.235)
Net cash used for investing activities
(491,7541
@02.235)
-a
Cash flows from financing activities: Receipt from borrowings Principal payment of finance lease
3,296,399 (26.551)
1,400,000
L
Net cash provided by financing activities
3.259.937
1,400,000
-a
Net (decrease)/increase in cash and cash equivalents
fi,754.262)
1.924,920
t_ t--I t_ t-a I
l-t I
-!. ,-u^
,-.
-4.
1,..f
E.
z -t
7_ -a
Cash and cash equivalents at the beginning of the year/period Cash and cash equivalents at the end of the year/period
(5,354,712)
458,566
394,044 (601,128) 47,155 42,470 (46,337) 136,117 46,300 355,1 80 u,522,345',)
__lz0*659
2 ee.
a
56,500 (952,201) 329,370 (455,040) 610 (50,000) (83,188) 3,700 30,850
927.155
1.924.920
:
7
2,047,554
The accompanying notes form an integral part of these financial statements
---a,g%Pe
e 7
a a a
e a
YAYASAT-I
G
ERAKAI{ INDONESIA MENGAJAR
Schedule 4/1
NOTES TO THE FINA}{CIAL STATEMENTS 3T DECEMBER 2O'!1 AND 2O1O arcrmsed in thousand Rupiah, unless otherwise stated)
1.
GENERAL
7
a
yayasan Gerakan lndonesia Mengajar (the "Founda!o.1") was establlsled based on Noiarial Deed No. g dated 22 June 2olo of zaenab, S.H. The Deed of Establishment was approved by the Minister of Justice and Human Rights of the Republic of 'l 2011. lndonesia in Decilion Letter No. AHU-1842.AH.01 .04 year 201 dated 12 April
,,
The Foundation is domiciled at Jalan Galuh ll No.4, Kebayoran Baru, South Jakarta.
-1 -q
The Foundation was established to contribute on education activities.
The role Foundation actively encourages the intellectual life of the nation through active in improving the quality of eJucation in lndonesia by sending the best graduates of and universitiesl which have been intensively trained to master skills in teaching leadership, to work as a teacher in remote areas for one year.
-t 4. -,\
as As at 31 December 2011 and 2010, the compositions of the board members were follows:
-!.
Advisory Board:
Advisors
:a -4l
Supervisory Board: Chairman :Ahmad Rizali
-!,
: Hamid Chalid
t-^
Executive Board: Chairman :Anies RasYid Baswedan
g.
Secretaries : Endriartono Sutarto
Lt
Hikmat Hardono
Treasurer
I
14-
t_ r-.t t-r,-I [_ L-a
t-
ll-I
r-t
l_ l-,
LL-.t
L^ l-I L^ r-t 11-I
l_ L.I t-
T. Surowidjojo : Erry RiYana HardjaPamekas
: Arief
2.
: Shofwan Al Banna Chairuzzad
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The financial statements of the Foundation were prepared, completed
and
authorised by the Board of Management on 3 October 2012.
presented below are significant accounting policies adopted in preparing the financial statements of ilie Foundation, which are in conformity with lndonesian Financial Accounting Standards.
ia I
b E
tr tr l-tl L La L 14
r
YAYASAN GERAKAN I NI}ONESIA MENGA'AR NOTES TO THE FINA}ICIAL STATEMENTS 31 DECEMBER2Oll AI{D 2O1O (Erpressed in thousand Rupiah, unless othenruise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
a.
l-A
L
The statement of activities provides the information regarding the incomes received and the expenses spent by the Foundation in one accounting period
L--ll
r
using the accrual basis. The difference between the incomes and expenses are presented as the changes in the Foundation's net assets for the current period which consists of only unrestricted net assets.
The statement of cash flows is prepared based on indirect method by classifying cash flows on the basis of operating, investing and financing activities.
The financial statements are presented in thousand of rupiah ("RP"), unless othenruise stated, which is the functional currency of the Foundation.
b.
L
r rr rr l_ LA
c.
1_
r-.f,
l_ r-X l_
1-{
r-fl
b
r
Cash and cash equivalents Cash and cash equivalents are cash on hand and cash in banks with maturity periods of three months or less at the time of placement and which are not used as collateral or are not restricted.
l__
tr r-.tl
Basis of preparation of the financia! statements The financial statements have been prepared on the basis of historical costs and accrual concept. The financial statements are presented in accordance with Statement of Financial Accounting Standards ("SFAS") No. 45 (Revised 2011), "Financial Reporting for Non-Profit Organisations". The financial statements include statement of financial position, statement of activities and cash flows.
h L tr L La L l.A L r-a L La L r-4 L r-a
Schedule 42
Prepayment Prepayment is amortised on a straight-line basis over the estimated beneficial periods of the prePaYment.
d.
Receivables Receivables are recognised initially at fair value and subsequently measured at amortised costs using the effective interest method, less any provision for impairment. lf the collection is expected in one year or less (or in the normal operating cycle of the business if longer), they are classified as current assets. lf not, they are presented as non-current assets.
E u)
L l_ lr) L b L L L L
tb L L h
tr l--
rr L rL l_ r
NOTES TO THE FINA}.{CIAL STATEMENTS 31 DEGEMBER2Oll AND 2O1O (Expressed in thousand Rupiah, unless othenrvise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLIGIES (continued)
e.
Fixed assets
Fixed assets are initially recognised at acquisition cost and subsequently, canied at acquisition cost less accumulated depreciation and accumulated impairment loss. The acquisition cost includes the replacement cost when incurred, if it fulfills the recognition criteria. Furthermore, when a significant inspection occurs for the continuity of operation, all costs incurred for the inspection is recognised in the fixed assets carrying amount as a replacement if it fulfills the recognition criteria. Subsequent costs are included in the asset's canying amount or recognised as separate asset, as appropriate, only when it is probable that future economic beneflts associated with the item will flow to the Foundation and the costs of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to the statement of activities during the financial period in which they are incurred.
Fixed assets are depreciated using the straight-line method over their estimated useful lives as follows:
Estimated useful life (vears)
r-J
r-a l__ r-ti
r-x r-X
l-t-{
L r-l
Lr-l
l_ r-t l_ r-.t L. r-l
L rr L
r f-l
l'-
Schedule 4/3
YAYASAN GERAKAN INDONESIA MENGAJAR
Vehicles Computer Equipments and furniture
4 4
2-4
At each financial year end, the residual values, useful lives and method of depreciation of assets are reviewed and adjusted prospectively, as appropriate.
Fixed assets are derecognised when they are disposed or there is no more economic useful life expected from the assets. When assets are disposed of or retired, their carrying values are eliminated from the financial statements, and the resulting gains and losses on the disposal of fixed assets are recognised in the statement of activities. Assets under construction represent costs for the construction and acquisition of fixed assets and other costs. These costs are transfened to the relevant asset account when the construction is complete. Depreciation is charged from the date the assets are ready for use.
YAYASAN GERAKAN INDONESIA MENGAJAR
rtr E
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2011 AND 2O1O (Expressed in thousand Rupiah, unless othenrvise stated)
2.
E
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
f.
Leases of fixed assets where the Foundation substantially has all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the lease's commencement at the lower of the fair value of the leased property or the present value of the minimum lease payments.
|-D)
Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate of interest on the outstanding finance balance. The interest element of the finance cost is charged to the statements of activities over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.
E
a-o)l
Fixed assets acquired under finance leases are depreciated similarly to owned assets. lf there is no reasonable certainty that the Foundation will hold the ownership by the end of the lease term, the asset is depreciated over the shorter of the useful life of the asset and the lease term. g.
l--
t
Borrowings Borrowings are recognised initially at their fair value, net of any transaction costs incurred. Borrowings are subsequently carried at amortised cost. The difference between the proceeds (net of transaction costs) and the redemption value is recognised in statement of activities over the period of the borrowing,
E
tr
Lease Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to statement of activities on a straight-line basis over the period of the lease.
E l_
rr tr
Schedule 4/4
using the effective interest method. h.
Net assets
Net assets are the Foundation's net wealth which is the difference between assets and liabilities that only consist of unrestricted net assets.
.-j
h
Every donation received from third party's grant or contribution is presented as unrestricted net assets, unless there is explicit restriction by donors.
The Foundation presented the grant or donation in the form of land, building and equipment as unrestricted contribution, unless there is explicit restriction which states the purpose of those assets utilisation from the donors.
E
F
t lPJ _
rr E E
tr) L l:) l_ )-)) L
Schedule 4/5
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER2Oll AND 2O1O (Expressed in thousand Rupiah, unless othenruise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
i.
lncome and expense recognition
)-)-
Restricted contributions are donations received in support of specified projects or activities mutually agreed upon by the Foundation and donors.
)-)_
Restricted contribution may either be temporarily or permanently restricted. Temporarily restricted contribution is those whose usage by the Foundation has been limited by donors to later periods of time or after specified dates or to specific purposes. Permanently restricted grants are those whose donorimposed restriction limits the Foundation's use of the assets or their economic benefits neither expires with the passage of time nor can be removed by the Foundation's meeting certain requirements.
E
t: t-!I
t-r,l
L:
rr L rr
Unrestricted contributions are recognised in the statement of activities when they were received unconditionally. Other income is recognised in the period in which it is earned.
E -t
Expenditures from projects, operating expenditures and other expenditures for activities are recognised when they are incurred.
j.
Transaction denominated in currencies other than Rupiah are converted into Rupiah at the exchange rate prevailing at the date of the transaction. At the financial reporting date, monetary assets and liabilities in currencies other than Rupiah are translated at the exchange rate prevailing at that date. Exchange gains and losses resulting from the settlement of such transactions and the translation of monetary assets and liabilities in currencies other than rupiah are recognised in the statement of activities.
L -i L-!.
rL rr L.
The exchange rates used at the financial reporting date, based on the Bank
2
lndonesia middle rate, were as follow:
2011 US Dollars/Rupiah
L-t
L.
t:
Foreign currency transactions
k.
9,068
2010 8,991
Transactions with related parties
l-I
l-l
L: L-l L: L-f
r L_L-l
LJ
The Company enters into transactions with related parties as defined in SFAS No. 7, "Related Party Disclosures". All significant transactions and balances with related parties are disclosed in the notes of these financial statements.
t: lrl b b ar)
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2011 AND 2O1O (Expressed in thousand Rupiah, unless othenrvise stated)
L.!.
L-. lrj
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
l.
l-D)
lncome tax
on Law No. 10 of 1994 as amended by Law No. 36 of
2008 concerning the estimated income tax for foundations or similar organisations, the donations received from grantors or donors are not a tax object as long as there is no connection between the donors and receivers.
Based
t-2 lr)
L. t-r)
m.
Pt
Critical accounting estimates and assumptions Estimates and assumptions are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. There are no significant estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year.
|,.2r
r-t^
t_r-t.
L: t-t t_t-; t_r-D
Schedule 4/6
YAYASAN GERAKAN INDONESIA MENGAJAR
3.
CASH AND CASH EQUIVALENTS 2010
2011
t:
Cash on hand Cash in banks: - Rupiah - US Dollars
I
\-t
rt: l-!
Total cash and cash equivalents
78,343
43,294
79,325 12.990
1,878,719 2.907
______1-Z0*658
----1-9U,920
2011
2010
l-l
L: r--t
t-
4.
t:
ADVANCE AND PREPAYMENT
L-,
t-l
Prepaid rent Advance
LL-t LL-l
L: L-I L-L-l
t-L-l
t: L-l
rt: t-t--l
Total advance and prepayment
5.
65,674 7.530 73.204
459,718 50.000 509.718
OTHER RECEIVABLES
The other receivables represent the Foundation's employee receivables during 2011 of Rp129,525 (2010: Rp83,188).
L H
E
tr
rE tr r
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2011 AND 2O1O (Expressed in thousand Rupiah, unless otherwise stated)
6.
FIXED ASSETS
E
E
tr tr E E
rr E tr rE rr r
Schedule 4/7
2011
Beginning
balance
Disposals/ Transfers
Additions
Ending balance
Acquisition costs:
ffice
equipments Furniture Asset under construction
369,718
438,289 53,465
101 ,630
95,000
903,007 155,095
(95,000)
95,000 566,348
491.754
1
,058,102
Finance lease assets: Vehicles
Total acquisition costs Accumulated depreciation
ffice equipments
566.348 :
Furniture
(40,165) (16.335) (56.500)
171.852
171.852
663.606
1,229.954
(51 ,924) (204.165)
(92,089) (220,500)
(256,08e)
(312.58e)
(14,321)
(14.321)
QZO.t1OT
(326.910)
Finance lease assets: Vehicles
Total accumulated depreciation
(56.5001
Net book value
______509*848
________903*044
2010
Date
of
establishment
Disposals/ Additions Transfers
Ending balance
Acquisition costs: Office equipments Furniture Asset under construction
369,718 101,630 95,000
369,718
Total acquisition costs
566,348
566,348
Office equipments Furniture
(40,165) (16,335)
(40,165) (16.335)
r-!l
Total accumulated depreciation
(56.s00)
(s6.500)
.-D_ )
Net book value
r-!.
l: l_ L |-.) L Lr) L PJ L i"
Accum u lated depreciation
101 ,630
95.000
:
________509J48
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/8
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2011 AND 2O1O (Expressed in thousand Rupiah, unless othenrvise stated)
7.
TAXES PAYABLES 2011 Article 21 Article 23
Total taxes payables 8.
381,736
2010
4,294
____380J30
30,497 353
______30J50
FINANCE LEASE PAYABLES 2011
Astra Credit Company
145.301
Less: Portion due within one year
(37.e05)
Non-current portion
107.396
2010
The future minimum lease payments under the finance lease agreement are as
follows:
2011 Payables not later than one year Payables later than one year and not later than five years
2010
4g,g4g 138,686 187.634
Less: Future finance charges
Present value of minimum finance Iease payments
@2.333)
__145Jt01
_-______________
is no collateral given in respect of the leases. lnterest expenses on the obligations during the year ended 31 December 201'1 was Rp1,841 with an average rate of interest 7.28o/o. The finance lease is related to vehicle purchase. There is no covenant stipulated on this lease agreement. There
h B
h
E
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/9
NOTES TO THE FINANCIAL STATEMENTS 31 DEGEMBER 2011 AND 2O1O (Expressed in thousand Rupiah, unless otherwise stated)
9.
BORROWING FROM THIRD PARTY
As of 31 December 2011 and 2010, the Foundation has non-interest-bearing borrowing to a third party which will become due at the end of December 2013 amounted to as follows:
h P) b
Individuals Discount Amortisation of discount
Total borrowing from third party 10.
20'11
2010
3,900,000 ,056,169) 1 88,1 56
1,400,000 (455,040)
(1
3.031.988
CONTRIBUTIONS 2011
E l_
Com panies and institutions lndividuals
P)
Total contributions
h
?)
F
9,081,089 729,855
2010 5,936,935 200
__lj1_0*gt4 __5p32J35
The contributions in 2011 and 2010 were mainly from the donation received from PT lndika Energy, Tbk ("lndika"), PT Perusahaan Gas Negara (Persero), Tbk ('PGN') and PT lmaji.
E
b b h b b h h h h h L
____944p60
11.
"PENGAJAR MUDA" PROGRAM EXPENSES 2011 Operational expenses Training expenses Recruitment and partnership expenses
Total "Pengajar Muda" program expenses
2010
8,071,895 2,947,349 627.980
1,409,048 854,436 208.370
---1iq,223
___2fr1.854
il
I
il
YAYASAN GERAKAN INDONESIA MENGAJAR
it
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER2Oll AND 2O1O (Expressed in thousand Rupiah, unless othenruise stated)
d a
il
12.
MANAGEMENT AND GENERAL EXPENSES 2011
a
Operational and employee costs Consultant costs Rental expenses Depreciation expenses Amortisation of loan discount Utilities expenses
iI iI a a
Total management and general expenses
il DI
13.
Publication and employee costs Others (below Rp1 00,000)
I
Total fund raising expenses
z 14.
)
z
z
'lEI
1,724,850 430,250 394,044 270,410 188,156 145,280
679,481 192,946 328,370 56,500
3J54990
____1-WJS4
2011
a
:I a a a 2 a a
____
15.
2010
63.467
FUND RAISING EXPENSES
i!
a a a a
Schedule 4/10
2010
934,955 147,134
508,718 55.464
___l*082*089
__564Jil
2011
2010
NET ASSETS
Unrestricted Tem porari ly restricted Permanently restricted
(3,307,158)
2,047,554
Total net (liabilities)/assets
(3.307.158)
___2.04J-554
BORROWING FROM RELATED PARTY
As of 31 December 2011, the Foundation has non-interest-bearing borrowing from key management personnel as follow: 2011 Key management personnel
786.388
2010
tb
5
5 b H b b 5 b h b b h 5 h b b b LLr)
E
b b 5 b .r) ..r) -D)
r) -D) .-D)
E -J2 .)-l
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/11
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2011 AND 2O1O (Expressed in thousand Rupiah, unless othenrvise stated)
16.
CHANGES IN UNRESTRICTED NET ASSETS
2011
2010
Unrestricted incomes Contributions Others
9,810,944 616.646
5,937,135 467.219
Total unrestricted incomes
10.427.590
6.404.354
Expenses "Pengajar Muda" program expenses Management and general expenses Fund raising expenses
11,547,223 3,152,990 1.082.089
2,471,954 1,320,764 564.182
Total expenses
15.782.302
4.356.800
(Decrease)/increase in unrestricted net assets
17.
__J5354J12) ___29qi54
S!GNIFICANTAGREEMENTS Starting from 2010 up to 2012, the Foundation entered into an agreement with lndika in which lndika supports the Foundation to develop and expand its movement.
On 12 October 2011, the Foundation entered into an agreement with PT Tiki Jalur Nugraha Ekakurir ('JNE'). JNE agreed to provide free delivery service for the Foundation relating to young teachers (.PM') needs to their placement area for one
year period from October 2011.
On 1 November 2011, the Foundation entered into an agreement with pT Acer
lndonesia ("ACER") where ACER shall be responsible to provide 250 units of Acer notebooks to be used by PM as ACER's contribution to the Foundation. This agreement is valid for 2 years from its signing date. On 21 December 2011, the Foundation entered into an agreement with pGN in which PGN agreed to contribute funds to support 25 young teachers participating in batch lll of the "Pengajar Muda" program during their engagement in 2012.
ln April 2012, the Foundation entered into an agreement with PT Bentang pustaka ("Bentang")where both parties intend to publish the book "lndonesia Mengajir ll".
ln April and September 2012, the Foundation entered into an agreement with pT
lndosat, Tbk ("lndosat") in which lndosat shall be responsible to facilitate trainings for two batches that were held on April and September 2012.
L PJ L. P)
b b h b b h b b b h h h b b b b b b h b b b b b b b b b b b b F
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 412
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER2Oll AND 2O1O (Expressed in thousand Rupiah, unless othenrvise stated)
17.
SIGNIFICANT AGREEMENTS (continued)
ln May 2012, the Foundation entered into an agreement with PT Bank Himpunan Saudara 1906, Tbk ("Bank Saudara") in which Bank Saudara agreed to lend the funds to the Foundation with certain interest rate.
ln June 2012, the Foundation entered into an agreement with PT Bank
Mandiri (Persero), Tbk ("Mandiri")and PT Bank Permata, Tbk ("Permata") in which Mandiri and Permata agreed to become sponsors for "Pengajar Muda" program for one year period from June 2012.
ln August 2012, the
Foundation launched public donation program to attract 3,000 individual donors. The program is in collaboration with visa/MasterCard/BCA/ BN
18.
l/Mandiri credit card.
GOING CONCERN As at 3'1 December 2011, the Foundation had negative working capital of Rp1.1 billion and net liabilities of Rp3.3 billion. Moreover, for the year ended 31 December 2011, the net assets of the Foundation decreased of Rp5.4 billion and the operating cash flow in the negative amount of Rp4.5 billion. These conditions raise doubt about the Foundation's ability to continue as going concern. To overcome the above conditions, on the subsequent periods, the Foundation has entered into the cooperation agreements with third parties and also open public donation in order to obtain funds for operational. The financial statements do not include the effect of any adjustments that might result from the outcome of this uncertainty. Management believes that the Foundation will continues as going concern, since the Foundation will receive funds from the donors as a result of the cooperation agreements between the Foundation and third parties as disclosed in Note 17.
t E E E E
YAYASAN GERAKAN INDONESIA MENGAJAR FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011
t
r1
H
h h
E !4 L L,
h L 14 h F
-L pwc
Kantor AkuntanPublik Tanudiredja, Wibisana & Rekan
th
INDoNESIiYMENGAIAR
l-'
h
DIRECTOR'S STATEMENT OF RESPONSIBILITY FOR THE FINANCIAL STATEMENTS AS AT AND FOR THE YEARS ENDED 3I DECEMBER 2O{2 AND 2O{1
YAYASAN GERAKAN INDONESIA MENGA.'AR
E H
h h h
ln accordance with a resolution of the directors of Yayasan Gerakan lndonesia Mengajar (the 'Foundation"), in the opinion of the directors:
(a)
the financial statements of the Foundation are drawn up so as to present fairly the financial position as at 31 December 2012 and 2011, and the results of its activities and cash flows for the years then ended; and
(b)
the financial statements of the Foundation have been prepared in accordance with lndonesian Financial Accounting Standards.
E
For and on behalf of the Board, JAKARTA 4 Apil 2414 -;: : - :'-:i!::.:-
:.
-
i,: i:;l
E !{
h h h h h L h h b t_ }{
ft: LI
E
Hikmat Hardono Executive Director
L 1-I
L tr
r h rr rf tr r l-!
wc INDEPENDENT AUDITOR'S REPORT TO THE EXECUTTVE BOARD OF
YAYASAN GERAKAN INDONESIA MENGAJAR
We have audited the accompan),lng statements of financial position of Yayasan Gerakan Indonesia Mengajar (the "F-oundation") as at 31 December zorz and zott, and the related statements of activities and cash flows for the years then ended. These financial statements are the responsibility of the Foundation's management. Our responsibility is to express an opinion on these financial statements based on our audits.
!{
We conducted our audits in accordance with auditing standards established by the Indonesian Institute of
h h
Certified Public Accountants. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement" An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
rtr r
In our opinion, the financial statements referred to above, present fairly, in all material respects, the financial position of the Foundation as at 3r December 2o!2 and zorr, and the results of its activities and its cash flows for the years then ended in conformity with Indonesian Financial Accounting Standards.
r-t
h l--
JAKARTA 4
April zor4
g
L !{
b h L. r{ h h L
Yusron, S,B.,Ak., CPA License of Public Accountant No. AP" 0243
g
r t--
NOTICETOREADERS
t-t t_ 14
h L g
LH
F
to present the
financial posirron, results of actiuities and cash flows accepted in countries and jurisdtctions other than Indonesia. The standards, procedures and practices utilised to audit suchfinancial statements may dffirfrom those generally accepted in countries and jurisdictions other than Indonesia. Accordinglg the accompanying financial stotements and the auditor's report thereon are not intendedfor use by those who are not informed about Indonesian accounting principles and auditinq standards, and their application in practice. The accompanying
in
'
accordance
financial stotements are not intended
with accounting principles and practices generally
Kqntor Akuntan Publik Tanudiredja, Wibisqna & Rekan
Plaza 89, Jl. H.R. Rasuna Said Kau. X-7 No.6 Jakarta 12940 -INDONESA, P.O. Box 2473 JKP tooor T: +62 21 5212901, F:+ 6z zt SzgoSSSS / S2goSoSo, toww.pwc.com/id
Nomor Izin Usaha: KEP-151/KM.1/2010.
At4o 4o4oog I DCz /Y SR I III / zot +
L
rr rr rr rr rr r E rr rr t4
b L_ F F E g
h l_ F F l-r; l: tr
r
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule
1
STATEMENTS OF FINANCIAL POSITION AS AT 31 DECEMBER 2012 AND 2011 (Expressed In thousand Rupiah, unless othenvise stated)
Notes
2012
2011
ASSETS CURRENT ASSETS Cash and cash equivalents Advance and prepayment Other receivables
3 4 5
Total current assets NON.CURRENT ASSET Fixed assets - net
6
Total non-current asset
TOTAL ASSETS
45,235 100,674 84.424
170,659 73,204 129,525
230,333
373.387
620 768
903.044
620.768
903,044
_______851-M
1.276.431
25,000 406,491 673,059 37,905 151,974 448,490 1,400,000 4,457.982
50,000 136,117 386,030 37,905
7.600,891
1,444,205
69,491
1,592.413
107,396 3,031,988
1,661,904
3,139.384
-***9.262J95
4.583.589
LIAB!LITIES CURRENT LIABILITIES Purchase payables Salary payables and reimbursement Taxes payables Finance lease payables - current portion Accrued expenses Other payables Bank loan Borrowing - current portion
7
8 9
10 11
Total current Iiabilities NON-CURRENT LIABILITIES Finance lease payables non-current portion Borrowing - non-current portion
-
I 11
Total non-current Iiabilities TOTAL LIABILITIES NET LIABILITIES Unrestricted net liabilities
TOTAL NET LIABILITIES TOTAL LIABILITIES AND NET LIABILITIES
16
(8,411 (8.41
1
,694) .694)
47,765 786,3S;
(3,307,158) (3.307.158)
____,851-101 ____1ASAA
The accompanying notes form an integral paft of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 2
STATEMENTS OF ACTIVITIES FOR THE YEARS ENDED 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless otherwise stated) Notes
2012
12
10,1 19,973
9,810,944
486.895
6'16,646
10,605.868
10.427,590
11,422,447
3,418,822 869.135
11,547,223 3,152,990 1,082,089
15.710,404
15.782302
Decrease in unrestricted net assets
(5.104.536)
(5.354.712\
Decrease in net assets
(5,104,536)
$.354.712)
Net (liabilities)/assets at the beginning of the year
(3,307,158)
2.047,554
___18l_1l-694)
(3.307.158)
2011
CHANGES IN UNRESTRICTED NET ASSETS
Unrestricted incomes Contributions Others
Total unrestricted incomes Expenses "Pengajar Muda" program expenses Management and general expenses Fund raising expenses Total expenses
Net liabilities at the end of the year
13
14 15
The accompanying notes form an integral part of these financialsfafemenfs
L )-)
L L l-.3 l-f
h h
YAYASAN GERAKAN INDONESIA MENGAJAR STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED 31 DECEMBER 201 2 AND 201 (Expressed in thousand Rupiah, unless othenruise stated)
Schedule 3
1
2012
rf
E E
r E rr tr
E !.I
L 14 L !{
b b
Cash flows from operating activities: Reconciliation of changes in net assets to net cash used for operating activities: Changes in net assets Adjustments to reconcile changes in net assets to net cash used for operating activities: Depreciation and amortisation Non-cash contribution Rental expenses Discount on loan Increase in accrued expenses (lncrease)/decrease in advance and prepayment Decrease/(increase) in other receivables lncrease in salary payables and reimbursement (Decrease)/increase in purchase payables lncrease in other payables lncrease in taxes payables Net cash used for by operating activities
h b h !J h l_
754,909 (394,044) 394,044 (477,087) 104,209 (27,470) 45,101 270,374 (25,000) 449,490 287,029
458,566 394,044 (601 ,128)
47,155 42,470 (46,337) 136,117 46,300 355.1 B0
(4.522.3451
Gash flows from investing activities: Acquisition of fixed assets
$8.627)
(491,754)
Net cash used for investing activities
(38,627)
(491,7541
Cash flows from financing activities: Receipt from borrowings Receipt from bank loan Principal payment of finance lease
2,275,100 1,400,000 (37,e05)
3,286,388
Net cash provided by financing activities
3.637.195
3.259.837
Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year
(26,551)
(12s.4231
fi.754,2621
170.658
1.924s20
45.235
______170*658
D
The accompanying notes form an integral paft of these financial statements
F
(5,354,712)
(3.723.991)
Net decrease in cash and cash equivalents
H
(5,104,536)
2011
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/1
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless otherurise stated)
1.
GENERAL Yayasan Gerakan lndonesia Mengajar (the "Foundation") was established based on Notarial Deed No. 8 dated 22 June 2010 of Zaenab, S.H. The Deed of Establishment was approved by the Minister of Justice and Human Rights of the Republic of lndonesia in Decision Letter No. AHU-1842.AH.01 .04 year 201 1 dated 12 April 2011 . The Foundation is domiciled at Jalan Galuh ll No.4, Kebayoran Baru, South Jakarta.
The Foundation was established to contribute on education activities.
The Foundation actively encourages the intellectual life of the nation through active role in improving the quality of education in lndonesia by sending the best graduates of universities, which have been intensively trained to master skills in teaching and leadership, to work as a teacher in remote areas for one year.
As at 31 December 2012 and 2011, the compositions of the board members were as follow:
Advisory Board:
Advisors
: Arief T. Surowidjojo : Erry Riyana HardjaPamekas
Supervisory Board: Chairman :Ahmad Rizali : Hamid Chalid
Executive Board: Chairman :Anies Rasyid Baswedan
Secretaries . Endriartono Sutarto
Treasurer 2.
Hikmat Hardono : Shofwan Al Banna Chairuzzad
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The financial statements of the Foundation
were prepared, completed and authorised by the Board of Management on 4 April 2014.
Presented below are significant accounting policies adopted in preparing the financial statements of the Foundation, which are in conformity with lndonesian Financial Accounting Standards.
L
rr rr rr l_ E'
g Lg. l_ E
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenvise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
a.
The statement of activities provides the information regarding the incomes
E
rtr rr l_
received and the expenses spent by the Foundation in one accounting period using the accrual basis. The difference between the incomes and expenses are presented as the changes in the Foundation's net assets for the current period which consists of only unrestricted net assets.
The statement of cash flows is prepared based on indirect method by classifying cash flows on the basis of operating, investing and financing activities.
The financial statements are presented in thousand Rupiah ("Rp"), unless otheruise stated, which is the functional currency of the Foundation. b.
h LH
rr r L lJf
L. H. Lt-ta
L:
iâ‚Ź
i*
Cash and cash equivalents Cash and cash equivalents are cash on hand and cash in banks with maturity periods of three months or less at the time of placement and which are not used as collateral or are not restricted.
H
Ei LH
Basis of preparation of the financial statements The financial statements have been prepared on the basis of historical cost and accrual concept. The financial statements are presented in accordance with Statement of Financial Accounting Standards ("SFAS') No. 45 (Revised 2011), "Financial Reporting for Non-Profit Organisations". The flnancial statements include statements of financial position, statements of activities and statements of cash flows.
ts
E E
Schedule 4/2
c.
Prepayment Prepayment is amo(ised on a straight-line basis over the estimated beneficial periods of the prepayment.
d.
Receivables Receivables are recognised initially at fair value and subsequently measured at amortised costs using the effective interest method, less any provision for impairment. lf the collection is expected in one year or less (or in the normal operating cycle of the business, if longer), they are classified as current asset. lf not, they are presented as non*current asset.
Schedule 4/3
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
e.
Fixed assets
Fixed assets are initially recognised at acquisition cost and subsequently, carried at acquisition cost less accumulated depreciation and accumulated impairment loss. The acquisition cost includes the replacement cost when incurred, if it fulfills the recognition criteria. Furthermore, when a significant inspection occurs for the continuity of operation, all costs incurred for the inspection is recognised in the fixed assets carrying amount as a replacement if it fulfills the recognition criteria. Subsequent costs are included in the asset's carrying amount or recognised as separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Foundation and the costs of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to the statement of activities during the financial period in which they are incurred.
Fixed assets are depreciated using the straight-line method over their estimated useful lives as follow:
Estimated useful life (vears) Vehicles Computer Equipments and furniture
4 4
2-4
At every financial year end, the residual values, useful lives and method of depreciation of fixed assets are reviewed and adjusted prospectively, as appropriate.
Fixed assets are derecognised when they are disposed or there is no more economic useful life expected from the assets. When assets are disposed of or retired, their carrying values are eliminated from the financial statement, and the resulting gains and losses on the disposal of fixed assets are recognised in the statement of activities. Assets under construction represent costs for the construction and acquisition of fixed assets and other costs. These costs are transferred to the relevant asset account when the construction ls complete. Depreciation is charged from the date the assets are ready for use.
L l4 L
rr l_ rr rtr 14
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/4
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenvise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
f.
Lease Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to statement of activlties on a straight-line basis over the period of the lease.
tr P)
l_ L:
r 1--Di
Leases of fixed assets where the Foundation substantially has all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the lease's commencement at the lower of the fair value of the leased property or the present value of the minimum lease payments.
PJ
H PJ
Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate of interest on the outstanding finance balance. The interest element of the finance cost is charged to the statements of activities over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.
E
trJ
Fixed assets acquired under finance leases are depreciated similarly to owned assets. lf there is no reasonable certainty that the Foundation will hold the ownership by the end of the lease term, the asset is depreciated over the shorter of the useful life of the asset and the lease term.
)-)_
h L h L 1-41
g.
Borrowings are recognised initially at their fair value, net of any transaction costs incurred. Borrowings are subsequently carried at amortised cost. The difference between the proceeds (net of transaction costs) and the redemption value is recognised in statement of activities over the period of the borrowing, using the effective interest method.
HI
1_ PJ
LEI
Borrowings are classified as current liabilities unless the Foundation has an unconditional right to defer the settlement of the liability for at least 12 months after the reporting date.
h PJ L g L g L P:. t__
H.
r t__ t-J
t_: i-4
Ei I
Borrowings
h.
Net assets
Net assets are the Foundation's net wealth which is the difference between assets and liabilities that only consist of unrestricted net assets. Every donation received from third party's grant or contribution is presented as unrestricted net assets, unless there is explicit restriction by donors.
The Foundation presented the grant or donation in the form of land, building and equipment as unrestricted contribution, unless there is explicit restriction which states the purpose of those assets utilisation from the donors.
Schedule 4/5
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
i.
lncome and expense recognition Restricted contributions are donations received in support of specified projects or activities mutually agreed upon by the Foundation and donors.
Restricted contribution may either be temporarily or permanently restricted. Temporarily restricted contribution is those whose usage by the Foundation has been limited by donors to later periods of time or after specified dates or to specific purposes. Permanently restricted grants are those whose donorimposed restriction limits the Foundation's use of the assets or their economic benefits neither expires with the passage of time nor can be removed by the Foundation's meeting certain requirements. Unrestricted contributions are recognised in the statement of activities when they were received unconditionally. Other income is recognised in the period in which it is earned. Expenditures from projects, operating expenditures and other expenditures for activities are recognised when they are incurred.
j.
Foreign currency transactions Transactions denominated in currencies other than Rupiah are converted into Rupiah at the exchange rate prevailing at the date of the transaction. At the financial reporting date, monetary assets and liabilities in currencies other than Rupiah are translated at the exchange rate prevailing at that date. Exchange gains and losses resulting from the settlement of such transactions and the translation of monetary assets and liabilities in currencies other than Rupiah are recognised in the statement of activities.
The exchange rates used at the financial reporting date, based on the Bank lndonesia middle rate, were as follow:
2012 US Dollars/Rupiah
k.
9,670
2011 9,068
Transactions with related parties
The Company entered into transactions with related parties as defined in SFAS No. 7, "Related Party Disclosures". All significant transactions and balances with related parties are disclosed in the notes of these financial statements.
tL
rr h rl_ rr r )
YAYASAN GERAKAN INDONESIA MENGAJAR
t-,._
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenruise stated)
9)
2.
m.
L pl
differ from these estimates. There are no significant estimates and assumptions
that have a significant risk of causing a material adjustment to the carrying
E t4t
amount of assets and liabilities within the next financial year.
3.
b g 4.
b t_ .--l
-t-
E 4_
E
4,343
78,343
23,860 17.032
79,325
Total cash and cash equivalents
45.235
____lz0*658
12,990
ADVANCE AND PREPAYMENT
Prepaid rental Advance
Total advance and prepayment
5.
2011
Cash on hand Cash in banks: - Rupiah - US Dollars
2012
IDJ
g_
CASH AND CASH EQUIVALENTS 2012
!-rl
rr
Critical accounting estimates and assumptions Estimates and assumptions are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may
L
1: r-ti
of 1994 as
amended by Law No. 36 of 2008 concerning the estimated income tax for foundations or similar organisations, the donations received from grantors or donors are not a tax object as long as there is no connection between the donors and receivers.
|-D_
l-.r,1
lncome tax
Based on Law No. 10
l_)
L
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
l.
LTJ
h L l-,) h L
Schedule 4/6
2011
65,674 35,000
65,674 7.530
100.674
73.204
OTHER RECEIVABLES
The other receivables represent the Foundation's employee receivables as at 31 December 2012 amounting to Rp84,424 (2011: Rpl29,525).
Schedule 4/7
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenruise stated)
6.
FIXED ASSETS 2012
Beginning Disposals/ balance Additions Transfers
Ending balance
Acquisition costs: Office equipments Furniture 1
903,007 155,095
38,627_
,058,'102
38,627
941,634 155,095
1,096,729
Finance lease asset: 171,852
Vehicles
Total acquisition costs Accumulated depreciation Office equipments Furniture
Finance lease assets: Vehicles
Total accumulated depreciation Net book value
171,852
1.229.954 :
38.627
(25e,848)
1.268.581
(23e,166)
GA,ttql
(4ee,014) (91,515)
(312.589)
Q77.940)
(590,529)
(14,321)
(42,963)
(57,284)
(326.e10)
(320,e03)
(647.813)
(52.741)
______lo3*044
_______620J68
2011
Beginning
balance
Additions
Disposals/ Transfers
Ending balance
Aequisition costs: Office equipments Furniture Asset under construction
369,718 101 ,630
438,289 53,465
903,007 155,095
(95,ooo)
95,000 566,348
95,000
491,754
1
,058,102
Finance lease asset: Vehicles
Total acquisition costs
566,348
171,852
171.852
663.606
1,229.954
t H
h b L-
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless otherwise stated)
6.
FIXED ASSETS (continued)
H
2011
Beginning balance
b l_
Accumulated depreciation Office equipments
:
Furniture
E
Total accumulated depreciation Net book value
7.
h h L
t-.)
r tJr,
(219,683) (36,406)
(259,848)
(56,500)
(256,08e)
(312.589)
fi4.321)
fi4,321)
Q70.4101
(326.e10)
$2.741)
(56.5001 _____-509,949
_____103.044
SALARY PAYABLES AND REIMBURSEMENT
2012 Salary payables Reimbursement
PJ
h L l-rl h L )r) b b L-
Ending balance
(40,165) (16,335)
Vehicles
L ]-rJ
E
Disposals/ Additions Transfers
Finance Iease assets:
L,
k
Schedule 4/8
Total salary payables and reimbursement 8.
406,491-
_______406J91
130,693 5,424
_____tioJfi
TAXES PAYABLES 2012 Article 21 Article 23
Total taxes payables 9.
2011
2011
668,339 4,720
381,736 4.294
_*____iz3J59
_____396*030
2012
2011
FINANCE LEASE PAYABLES
Astra Credit Company
107.396
145,301
L{ri
Less: Portion due within one year
(37,905)
(37,e05)
tlL
Non-current portion
L. g 4
t
69.491
____l!7J96
YAYASAN GERAKAN INDONESIA
MENGAJAR
Schedule 4/9
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless otheruuise stated)
9.
FINANCE LEASE PAYABLES (continued)
The future minimum lease payments under the finance lease agreement are as follows:
year
Payables not later than one Payables later than one year and not later than five
years
Less: Future finance
charges
Present value of minimum finance lease payments
2012 48,948 89,738 138,686 (31,290)
2011 48,948 138,686
187.634 (42,333)
___-__l_02J96 --__--145,1D1
is no collateral given in respect of the leases. lnterest expenses on the obligations during the year ended 31 December 2012 was Rp11,043 with an average rate of interest 7.28%. The finance lease is related to vehicle purchase. There is no covenant stipulated on this lease agreement.
There
10.
BANK LOAN
On 25 May 2012, the Foundation and Bank Saudara entered into a credit facility agreement, wherein Bank Saudara acts as the creditor, in an aggregate amount of Rp1,400,000, for working capital purposes. This facility bears an interest rate of 16% p.a. until 27 November 2012 (14o/o p.a. after the facility was amended starting from 28 November 2012) and has a maturity date on 28 February 2013. As at 31 December 2012, the Foundation has a total drawdown of Rp1,400,000.
ln the credit facility agreement with Bank Saudara, there are several restrictions that have to be fulfilled by the Foundation, such as:
. obtain credit from any other bank without prior written consent of the lender
.
is
prohibited;
binds the foundation as surety against other parties or encumber the Foundation's property to other party is prohibited; . Encumber the Foundation's property for the benefit of other party is prohibited; and o entered into agreement with affiliated organization, in which the agreement had no correlation with the achievement of the aims and objectives of the Foundation is prohibited. The Foundation has complied with the covenants in the credit facility agreement.
The Foundation has made repayment in January and February 2013 amounting to Rpl,400,000. On 28 February 2013, the Foundation extended the credit facility and amended the due date to 28 February 2014 with total credit facility of Rp900,000.
L r)) L L l-r; L irr b l-t/
h l-rj h
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 201{ (Expressed in thousand Rupiah, unless othenrvise stated)
11.
BORROWING
As of 31 December 2012 and 2011, the Foundation has
r E rfl
2012
PJ
b b L:
L IJ
b b b b !: i-4 ,))
E
2011
Third parties Related parties Unamortised discount
6,294,500 666,988 (911,0e3)
3,900,000 7g6,3BB (868,012)
Total
6.050.395
3.818.376
Less: Portion due within one year
4,457.982
786.388
Non-current portion
1.592.413
---3J31-9SS
Based on mutual agreement, borrowing from third parties amounting to Rp3,900,000 is agreed to be converted to donations for the Foundation in 2013.
12.
CONTRIBUTIONS
VJ
F el
non-interest-bearing
borrowing as follows:
l-rl
b h h h h L
Schedule 4/10
Companies and institutions lndividuals
Total contributions
2012 9,759,875 360,098
2011 g,0B1,0gg
729,855
--l!Jlt8*923 __lSllLEl4
The contributions in 2012 were mainly from the donation received from
PT
Perusahaan Gas Negara (Persero), Tbk ('PGN"), PT Indika Energy, Tbk ("lndika") and PT Bank Mandiri (Persero), Tbk ("Mandiri"). Meanwhile, the contributions in 2011 were mainly from the donation received from lndika, PGN and PT lmaji.
Schedule 4/11
YAYASAN GERAKAN INDONESIA MENGAJAR NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenruise stated)
13.
"PENGAJAR MUDA" PROGRAM EXPENSES 2412
14.
Operational exPenses Training expenses Recruitment and partnership expenses
9,217,746 1,634,591 570,110
8,071,895 2,847,348 627.980
Total "Pengajar Muda" program expenses
11.422.447
_11*5q*28
MANAGEMENT AND GENERAL EXPENSES 2012 Operational and emPloYee costs Consultant costs Rental expenses Depreciation expenses Amortisation of loan discount Utilities expenses
Total management and general expenses
15.
2,122,258 16,117 394,044 320,903 434,006 131,494
2011 1,724,850 430,250 394,044 270,410 188,156 145.280
---ia18,822
___1J52j90
2012
2011
FUND RAISING EXPENSES
Publication and emPloYee costs Others (below Rp100,000 (full amount))
Total fund raising expenses
16.
2011
793,117 76,018
934,955 147.134
____869J35
__-lJIUJ8g
2012
2011
NET ASSETS
Unrestricted Temporarily restricted Permanently restricted
Total net (liabilities)/assets
(8,4'11,694)
(3,307,158J
___13a11.694) --J3,3!Zj5B)
L H H
h H h
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/12
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenrvise stated)
17.
CHANGES IN UNRESTRICTED NET ASSETS 2012
2011
Unrestricted incomes Contributions Others
10,118,973 486.895
9,810,944 616.646
10.605.868
10,427.590
11,422,447
3,419,922 869,135
11,547,223 3,152,990 1,082.089
Total expenses
15,710.404
15.782,302
Decrease in unrestricted net assets
(5.104.536)
$.354.712\
Total unrestricted incomes
Expenses "Pengajar Muda" program expenses Management and general expenses Fund raising expenses
H 18.
SIGNIFICANTAGREEMENTS Starting from2010 up to 2012, the Foundation entered into an agreement with lndika in which lndika supports the Foundation to develop and expand its movement.
PJ
h L PJ b b h,
L PJ
b b h L:
L H]
b F
On 25 June 2012, the Foundation entered into an agreement with Mandiri in which Mandiri agreed to become sponsors for "Pengajar Muda" program to support 1B fostered elementary schools, where Pengajar Muda placed for period 2012 until2013. On 31 October 2012, the Foundation entered into an agreement with PGN in which PGN agreed to contribute funds to support recruitment phase of "Pengajar Muda" for batch Vl and Vll during year 2012 until year 2013. The Foundation subsequently entered into another agreement on 14 February 2013 in which PGN agreed to support financially the assignment of 31 young teachers for one assignment period.
On 21 December 2012, the Foundation entered into an agreement with PT Bank Negara lndonesia (Persero), Tbk ("BNI"). BNI agreed to become sponsors for
"Pengajar Muda" program to support 46 fostered elementary schools, where Pengajar Muda placed for period 2013 until 2014.
On 27 May 2013, the Foundation entered into an agreement with PT Pertamina
(Persero), ("Pertamina") in which Pertamina agreed to become sponsors for "Pengajar Muda" program to support 14 fostered elementary schools, where Pengajar Muda placed for period 2013 until 2014.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/13
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2012 AND 2011 (Expressed in thousand Rupiah, unless othenruise stated)
18.
SIGNIFICANT AGREEMENTS (continued) with Chevron West On 27 Septembe r ZO13,the Foundation entered into an agreement to Fup* t, LtO. and Chevron West Papua lll, Ltd. ("Chevron") regarding cooperation for sponsors become to agreed support fostered elementary schools. Chevron "Pengajar Muda" program for one year period until 2014'
19.
GOING CONCERN bitlion As at 31 December 2012, the Foundation had negative working clpital of. Rp7.4 the 2012, December year 31 ended and net liabilities of Rp8.a billion. Moreover, for the flows cash operating net assets of the Foundation decreased by Rp5.1 billion and the in the negative amount of Rp3.7 billion. These conditions raise doubt about the Foundatioi's ability to continue as going concern. To overcome the above conditions, the Foundation rras entered into tfre cooperation agreements with third partiesin ,rbr"qr"nt to 31 December 2012 and is also planning for open public donation do not order to obtain more funds for operational purposes. The financial statements of this include the effect of any adjusiments that might result from the outcome
uncertaintY.
I I I I I I
t
I I
I
I I
t
I
I
I
I
I
I
I
I
I
I
I
I
YAYASAN GERAKAN INDONESIA MENGAJAR FINANCIAL STATEMENTS 31 DECEMBER 2014
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 1
STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated) Notes
2014
2013
ASSETS Current assets Cash and cash equivalents Other receivables Advance and prepayment
Non-current assets Fixed assets Intangible asset
4 5
6
TOTAL ASSETS
479,231 26,000 240,713
135,608 157,500 176,591
745,944
469,699
114,835 3,775
400,926 3,775
118,610
404,701
864,554
874,400
900,000 17,998 777,528 1,440,267 970,000
900,000 145,653 263,745 1,045,846 69,491 1,030,000
4,105,793
3,454,735
1,979,055
420,950
6,084,848
3,875,685
(5,220,294)
(3,001,285)
LIABILITIES Current liabilities Short-term bank loan Other payables Accruals Taxes payable - other taxes Finance lease payables Borrowings - current maturities
Non-current liability Borrowings - net of current maturities TOTAL LIABILITIES NET LIABILITIES Unrestricted net liabilities TOTAL LIABILITIES AND NET LIABILITIES
7 8 9 10
10
864,554
The accompanying notes form an integral part of these financial statements
874,400
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 2
STATEMENT OF ACTIVITIES FOR THE YEARS ENDED 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated) Notes
2014
2013
CHANGES IN UNRESTRICTED NET LIABILITIES Unrestricted income Unrestricted contributions Others
11
13,223,401 444,256
23,411,855 100,894
13,667,657
23,512,749
(13,098,963) (2,368,062) (419,641)
(12,122,237) (4,148,384) (1,831,719)
(15,886,666)
(18,102,340)
(Decrease)/increase in unrestricted net liabilities
(2,219,009)
5,410,409
Net liabilities at the beginning of the year
(3,001,285)
(8,411,694)
Net liabilities at the end of the year
(5,220,294)
(3,001,285)
Total unrestricted income Expenses “Pengajar Muda” program expenses Management and general expenses Fund raising expenses Total expenses
12 13 14
The accompanying notes form an integral part of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 3
STATEMENT OF CASH FLOWS FOR THE YEARS ENDED 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated) 2014 Cash flows from operating activities: Reconciliation of changes in net liabilities to net cash used in operating activities: Changes in unrestricted net liabilities Adjustments to reconcile changes in net liabilities to net cash used in operating activities: Depreciation Loss from disposal of fixed assets Payables written off Discount amortisation on borrowings
(2,219,009)
244,408 8 (287,895) (2,262,488)
Changes in assets and liabilities: Other receivables Advance and prepayment Other payables Accruals Taxes payable - other taxes Net cash flows (used in)/generated from operating activities
131,500 (64,122) (127,655) 513,783 394,421 (1,414,561)
2013
5,410,409
350,179 (25,000) 848,043 6,583,631 (73,076) (75,917) (302,827) (294,720) 372,787 6,209,878
Cash flows from investing activities: Proceeds from sale of fixed assets Acquisition of intangible assets Acquisition of fixed assets
50,900 (9,225)
(3,775) (21,950)
Net cash flows generated from/(used in) investing activities
41,675
(25,725)
Cash flows from financing activities: Repayment of short-term bank loan Receipt from borrowings Repayment of borrowings Finance lease payables written off
6,997,901 (5,211,901) (69,491)
(500,000) 2,589,137 (8,145,012) (37,905)
Net cash flows generated from/(used in) financing activities
1,716,509
(6,093,780)
Net increase in cash and cash equivalents
343,623
90,373
Cash and cash equivalents at the beginning of the year
135,608
45,235
Cash and cash equivalents at the end of the year
479,231
135,608
The accompanying notes form an integral part of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/1
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
1.
GENERAL Yayasan Gerakan Indonesia Mengajar (the “Foundation”) was established based on Notarial Deed No. 8 dated 22 June 2010 of Zaenab, S.H. The Deed of Establishment was approved by the Minister of Justice and Human Rights of the Republic of Indonesia in Decision Letter No. AHU-1842.AH.01.04 year 2011 dated 12 April 2011. The Foundation is domiciled at Jalan Galuh II No.4, Kebayoran Baru, South Jakarta. The Foundation was established to contribute on education activities. The Foundation actively encourages the intellectual life of the nation through active role in improving the quality of education in Indonesia by sending the best graduates of universities, which have been intensively trained to master skills in teaching and leadership, to work as a teacher in remote areas for one year. As at 31 December 2014 and 2013, the compositions of the board members were as follow: Advisory Board: Advisors : Arief T. Surowidjojo : Erry Riyana Hardjapamekas Supervisory Board: Chairman : Ahmad Rizali : Hamid Chalid Executive Board: Chairman : Anies Rasyid Baswedan Secretaries : Endriartono Sutarto Hikmat Hardono Treasurer : Shofwan Al Banna Chairuzzad
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The financial statements of the Foundation were prepared and completed by Management on 27 October 2016. Presented below are the significant accounting policies adopted in preparing the financial statements of the Foundation, which are in conformity with Indonesian Financial Accounting Standards. a.
Basis of preparation of the financial statements The Foundation’s financial statements have been prepared in accordance with Indonesian Financial Accounting Standards (“PSAK”) 45, “Financial Reporting for Non-Profit Organisations”, which include statement of financial position, statement of activities and statement of cash flows.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/2
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) a.
Basis of preparation of the financial statements (continued) The financial statements have been prepared on the basis of historical cost and using the accrual basis, except for the statement of cash flows. The statement of cash flows has been prepared using the indirect method by classifying cash flows on the basis of operating, investing and financing activities. The preparation of financial statements in conformity with Indonesian Financial Accounting Standards requires the use of certain accounting estimates. It also requires management to exercise its judgment in the process of applying the Foundation’s accounting policies. Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Changes to the Statements of Financial Accounting Standards (“PSAK”) and Interpretations of Financial Accounting Standards (“ISAK”) which become effective on or after 1 January 2014 The issuance of several new PSAK and ISAK for the year begin on or after 1 January 2014 did not result in changes to the Foundation’s accounting policies and had no significant impact to the financial statements. Changes to PSAK and ISAK which will become effective for the year begin on or after 1 January 2015, 2016 and 2017 As at the date of this report, the Foundation is still assessing the impact of the following relevant new and revised PSAK and ISAK on the Foundation's financial statements: Effective on or after 1 January 2015: - PSAK 1 (revised 2013) “Presentation of financial statements” - PSAK 24 (revised 2013) “Employee benefits” - PSAK 46 (revised 2014) “Income taxes” - PSAK 48 (revised 2014) “Impairment of assets” - PSAK 50 (revised 2014) “Financial instrument: Presentation” - PSAK 55 (revised 2014) “Financial instrument: Recognition and measurement” - PSAK 60 (revised 2014) “Financial instruments: Disclosures” - PSAK 68 “Fair value measurement” Effective on or after 1 January 2016: - PSAK 16 (revised 2015) “Fixed assets” - PSAK 19 (revised 2015) “Intangible assets” - PSAK 24 (revised 2015) “Employee benefits” - ISAK 30 “Levies” Effective on or after 1 January 2017: - PSAK 1 (revised 2015) “Presentation of financial statements”
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/3
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) b.
Foreign currency translation (1) Functional and presentation currency Items included in the financial statements of the Foundation are measured using the currency of the primary economic environment in which the entity operates (the “functional currency”). The financial statements are presented in Rupiah (“Rp”), which is the functional currency of the Foundation. (2) Transactions and balances Transactions denominated in foreign currencies are translated into Rupiah at the exchange rates prevailing at the date of the transactions. At the reporting date, monetary assets and liabilities in foreign currencies are translated into Rupiah using the exchange rate prevailing at the date. Foreign exchange gains and losses resulting from the settlement of transactions in foreign currencies and from the translation of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of activities.
c.
Financial instruments A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instruments of another entity. (1) Financial assets Management determines the classification of its financial assets at initial recognition. As at 31 December 2014 and 2013, the Foundation only had financial assets classified as loans and receivables, which consist of other receivables. Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for maturity greater than twelve months after the end of reporting period. Loans and receivables are initially recognised at fair value and subsequently measured at amortised cost using the effective interest method. Financial assets are derecognised when the rights to receive cash flows from the assets have ceased to exist or have been transferred and the Foundation has transferred substantially all risks and rewards of ownership. (2) Financial liabilities As at 31 December 2014 and 2013, the Foundation only has financial liabilities measured at amortised cost, which consists of short-term bank loan, other payables, accruals, finance lease payables and borrowings. After initial recognition which is at fair value plus transaction costs, the Company measures all financial liabilities at amortised cost using effective interest method. Financial liabilities are derecognised when extinguished.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/4
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) c.
Financial instruments (continued) (3) Offsetting financial instruments Financial assets and liabilities are offset and the net amount is reported in the statement of financial position when there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis, or realise the asset and settle the liability simultaneously. (4) Impairment of financial assets
At the end of each reporting period, the Foundation assesses whether there is objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or a group of financial assets is impaired and impairment losses are incurred only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a “loss event”) and that loss event (or events) has an impact on the estimated future cash flows of the financial asset or group of financial assets that can be reliable estimated. d.
Cash and cash equivalents Cash and cash equivalents represent cash on hand, cash in banks and deposits held at call with banks with original maturity of three months or less since its placement, which are not pledged as collateral nor restricted for use.
e.
Prepayment Prepayment is amortised on a straight-line basis over the estimated beneficial period of the prepayment.
f.
Fixed assets The Foundation adopts cost models, in which fixed assets are stated at historical cost less accumulated depreciation and impairment, if any. Depreciation is computed using the straight-line method over the following estimated useful lives: Years Office equipments Furniture Vehicles
4 2-4 4
The assets’ depreciation method, residual value and useful lives are reviewed, and adjusted if appropriate, at each reporting date.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/5
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) f.
Fixed assets (continued) Subsequent costs are included in the fixed asset’s carrying amount or recognised as separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Foundation and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to the current year expenses during the period in which they are incurred. When assets are retired or otherwise disposed of, their carrying values and the related accumulated depreciation are eliminated from the financial statements, and the resulting gains or losses on the disposals of fixed assets are recognised in the statement of activities. Fixed assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount, which is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units).
g.
Bank loan and borrowings Bank loan and borrowings are recognised initially at their fair value, net of any transaction costs incurred. Bank loan and borrowings are subsequently carried at amortised cost using the effective interest method. Borrowings are classified as current liabilities unless the Foundation has an unconditional right to defer the settlement of the liability for at least twelve months after the reporting date.
h.
Income and expense recognition Restricted contributions are donations received in support of specified projects or activities mutually agreed upon by the Foundation and donors. Restricted contribution may either be temporarily or permanently restricted. Temporarily restricted contribution is those whose usage by the Foundation has been limited by donors to later periods of time or after specified dates or to specific purposes. Permanently restricted grants are those whose donor-imposed restriction limits the Foundation’s use of the assets or their economic benefits neither expires with the passage of time nor can be removed by the Foundation’s meeting certain requirements. Unrestricted contributions are recognised in the statement of activities when they were received unconditionally.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/6
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) h.
Income and expense recognition (continued) Every contribution received from third party’s grant or donation is presented as unrestricted contributions, unless there is explicit restriction by donors. The Foundation presented the grant or donation in the form of land, building and equipment as unrestricted contribution, unless there is explicit restriction which states the purpose of those assets utilisation from the donors. Expenditures for projects, operating expenditures and other expenditures for activities are recognised when they are incurred.
i.
Income tax Based on Law No. 10 year 1994 as amended by Law No. 36 year 2008 concerning the estimated income tax for foundations or similar organisations, the donations received from grantors or donors are not a tax object as long as there is no connection between the donors and receivers.
k.
Transactions with related parties The Foundation entered into transactions with related parties as defined in PSAK No. 7, “Related Party Disclosures”. All significant transactions and balances with related parties are disclosed in the notes of these financial statements.
3.
FINANCIAL RISK MANAGEMENT a.
Financial risk factors In its activities, the Foundation is exposed to certain financial risks, mainly credit risk and liquidity risk. The Foundation has limited exposure to interest rate risk as there is no liabilities with floating interest rate. The Foundation’s overall risk management program focuses on minimising potential adverse effects in the Foundation’s activities through a close monitoring of its financial performance. Financial risk management is carried out under monitor by the Management. (1) Credit risk Credit risk mainly arises from cash in banks and other receivables. The Foundation manages credit risk in relation with its cash in banks by placing its large portion of cash at reputable banks.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/7
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
3.
FINANCIAL RISK MANAGEMENT (continued) a.
Financial risk factors (continued) (2) Liquidity risk Liquidity risk arises in situations where the Foundation has difficulties in obtaining funding. Prudent liquidity risk management implies maintaining sufficient cash to meet operating capital requirement. The Foundation manages liquidity risk by monitoring the forecast and actual cash flows by matching the maturity profiles of financial assets and liabilities. Management believes that the Company has sufficient liquidity to settle its financial liabilities when they are due. The table below analyses the undiscounted cash flows required to settle the Company’s financial liabilities based on the remaining period to the contractual maturity date. Less than 1 year 31 December 2014 Short-term bank loan Other payables Accruals Borrowings
b.
Total
1,022,228 17,998 777,528 970,000
2,330,000
1,022,228 17,998 777,528 3,300,000
2,787,754
2,330,000
5,117,754
Less than 1 year 31 December 2013 Short-term bank loan Other payables Accruals Financial lease payables current maturities Borrowings
Between 1 and 2 years
Between 1 and 2 years
Total
1,022,228 145,653 263,745
-
1,022,228 145,653 263,745
24,479 1,030,000
45,012 484,000
69,491 1,514,000
2,486,105
529,012
3,015,117
Fair value of financial instruments The fair value of financial assets and financial liabilities must be estimated for recognition and measurement or for disclosure purposes. As at 31 December 2014, the carrying amounts of cash and cash equivalents, other receivables, short-term bank loan, other payables and accruals approximated their fair values as the impact of discounting is not considered significant. Borrowings, which has maturity more than one year are presented at its fair value (Note 10) using inputs from non-observable current market transactions (fair value measurement hierarchy Level 3).
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/8
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
4.
CASH AND CASH EQUIVALENTS 2014 Cash on hand Cash in banks
5.
2013
4,471 474,760
12,710 122,898
479,231
135,608
ADVANCE AND PREPAYMENT 2014 Advance Prepaid rental
6.
2013
240,713 -
124,275 52,316
240,713
176,591
FIXED ASSETS 2014 Beginning balance Acquisition cost: Office equipment Furniture Vehicles Finance lease asset: - Vehicles
Accumulated depreciation Office equipment Furniture Vehicles Finance lease assets: - Vehicles
Net book value
Additions
Disposals
Ending balance
958,884 159,795 108,387
5,875 3,350 -
(18,819) -
945,940 163,145 108,387
171,852
-
(171,852)
-
1,398,918
9,225
(190,671)
1,217,472
(746,448) (130,974) (20,323)
(171,564) (24,265) (27,097)
18,034 -
(100,247)
(21,482)
121,729
(997,992)
(244,408)
139,763
400,926
(899,978) (155,239) (47,420) (1,102,637) 114,835
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/9
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
6.
FIXED ASSETS (continued) 2013 Beginning balance Acquisition cost Office equipment Furniture Vehicles Finance lease asset: - Vehicles
Accumulated depreciation Office equipment Furniture Vehicles Finance lease assets: - Vehicles
Net book value 7.
Additions
Ending balance
Disposals
941,634 155,095 -
17,250 4,700 108,387
-
958,884 159,795 108,387
171,852
-
-
171,852
1,268,581
130,337
-
1,398,918
(499,014) (91,515) -
(247,434) (39,459) (20,323)
-
(746,448) (130,974) (20,323)
(57,284)
(42,963)
-
(100,247)
(647,813)
(350,179)
-
(997,992)
620,768
400,926
SHORT-TERM BANK LOAN On 22 February 2013, the Foundation and PT. Bank Woori Saudara Indonesia 1906, Tbk entered into a credit facility agreement for working capital purposes with aggregate amount of Rp 900 million which have been fully drawdown as at 31 December 2014. This facility bears an interest rate of 14% p.a. and has a maturity date on 22 February 2014 and subsequently extended annually with the latest extension up to 28 August 2016. Subsequently until the date of this financial statement, the subsequent extension letter is still on process. Under the loan agreements, the Foundation is required to comply with certain covenants, such as financial ratio covenants and administrative requirements. As at 31 December 2014, the Foundation has complied with all the covenants in the credit facility agreement.
8.
ACCRUALS 2014 Salary Other
2013
378,022 399,506
263,745
777,528
263,745
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/10
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
9.
TAXES PAYABLE
Other tax: Article 21 Article 23
10.
2014
2013
1,432,164 8,103
1,039,243 6,603
1,440,267
1,045,846
BORROWINGS As of 31 December 2014 and 2013, the Foundation has non-interest bearing borrowings as follows: 2014 Third parties - various individual creditors Related parties Fair value adjustment
Less: current maturities Borrowings, net of current maturities 11.
2013
3,300,000 (350,945)
1,484,000 30,000 (63,050)
2,949,055
1,450,950
970,000
1,030,000
1,979,055
420,950
UNRESTRICTED CONTRIBUTIONS 2014 Companies and institutions Individuals
2013
12,675,481 547,920
18,303,076 5,108,779
13,223,401
23,411,855
The contributions received in 2014 were mainly from companies and institutions, including but not limited to, PT Bank Negara Indonesia (Persero) Tbk, PT Perusahaan Gas Negara (Persero) Tbk, PT Pertamina (Persero), PT Bank Mandiri (Persero) Tbk, PT Chevron Pacific Indonesia, Chevron West Papua I Ltd. And Chevron West Papua III Ltd. During 2013 until 2014, the Foundation entered into agreements with the above donators in which they agreed to become sponsors for “Pengajar Muda” program held by the Foundation.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/11
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
12.
“PENGAJAR MUDA” PROGRAM EXPENSES 2014 Operational and employee costs Training Recruitment and partnership
13.
9,258,463 2,112,771 751,003
13,098,963
12,122,237
2014
2013
1,814,742 244,408 145,865 110,731 52,316
2,299,246 350,179 934,260 132,811 431,888
2,368,062
4,148,384
2014
2013
FUND RAISING EXPENSES
Publication and employee costs Others (below Rp 50 million)
15.
10,233,123 2,237,731 628,109
MANAGEMENT AND GENERAL EXPENSES
Operational and employee costs Depreciation Amortisation of discount on borrowings Utilities Rental
14.
2013
382,250 37,391
1,729,578 102,141
419,641
1,831,719
SUPPLEMENTARY INFORMATION FOR CASH FLOWS Significant non-cash activities as follows: 2014 Borrowings written off Donation of fixed assets from third party
2013 -
4,333,387 108,387
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/12
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2014 (Expressed in thousands of Rupiah, unless otherwise stated)
16.
SUBSEQUENT EVENT
Based on Notarial Deed No. 108 dated 14 September 2015 of Raden Mas Soediarto Soenarto, S. H., SpN., the shareholders approved a change in the composition of the board members to become as follows: Advisory Board: Chairman : Anies Rasyid Baswedan Advisors : Arief T. Surowidjojo : Elan Sastriawan Supervisory Board: Chairman : Eko Suwardiyanto Executive Board: Chairman : Hikmat Hardono Secretaries : Yundriati Erdani Nia Kurnianingtyas Treasurer : Evi Herawati Trisna
YAYASAN GERAKAN INDONESIA MENGAJAR FINANCIAL STATEMENTS 31 DECEMBER 2015
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 1
STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated) Notes
2015
2014
ASSETS Current assets Cash and cash equivalents Advance and prepayments Other receivables
Non-current assets Fixed assets Intangible asset
4 5
6
TOTAL ASSETS
391,242 413,652 -
479,231 240,713 26,000
804,894
745,944
220,770 3,775
114,835 3,775
224,545
118,610
1,029,439
864,554
900,000 434,498 724,126 1,732,697 3,135,999
900,000 17,998 777,528 1,440,267 970,000
6,927,320
4,105,793
668,048
1,979,055
7,595,368
6,084,848
(6,565,929)
(5,220,294)
LIABILITIES Current liabilities Short-term bank loan Other payables Accruals Taxes payable - other taxes Borrowings - current maturities
Non-current liability Borrowings - net of current maturities TOTAL LIABILITIES NET LIABILITIES Unrestricted net liabilities TOTAL LIABILITIES AND NET LIABILITIES
7 8 9 10 11
11
1,029,439
The accompanying notes form an integral part of these financial statements
864,554
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 2
STATEMENT OF ACTIVITIES FOR THE YEARS ENDED 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated) Notes
2015
2014
CHANGES IN UNRESTRICTED NET LIABILITIES Unrestricted income Unrestricted contributions Others
12
13,992,523 159,513
13,223,401 444,256
14,152,036
13,667,657
(11,524,017) (3,745,072) (228,582)
(13,098,963) (2,368,062) (419,641)
(15,497,671)
(15,886,666)
(Decrease) in unrestricted net liabilities
(1,345,635)
(2,219,009)
Net liabilities at the beginning of the year
(5,220,294)
(3,001,285)
Net liabilities at the end of the year
(6,565,929)
(5,220,294)
Total unrestricted income Expenses “Pengajar Muda” program expenses Management and general expenses Fund raising expenses Total expenses
13 14 15
The accompanying notes form an integral part of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 3
STATEMENT OF CASH FLOWS FOR THE YEARS ENDED 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated) 2015 Cash flows from operating activities: Reconciliation of changes in net liabilities to net cash used in operating activities: Changes in unrestricted net liabilities Adjustments to reconcile changes in net liabilities to net cash used in operating activities: Depreciation Loss from disposal of fixed assets Discount amortisation on borrowings
(1,345,635)
63,121 244,693
2014
(2,219,009)
244,408 8 (287,895)
(1,037,821)
(2,262,488)
Changes in assets and liabilities: Other receivables Advance and prepayments Other payables Accruals Taxes payable - other taxes
26,000 (172,939) 416,500 (53,402) 292,430
131,500 (64,122) (127,655) 513,783 394,421
Net cash flows used in operating activities
(529,232)
(1,414,561)
Cash flows from investing activities: Proceeds from sale of fixed assets Acquisition of fixed assets
(169,056)
50,900 (9,225)
Net cash flows (used in) / generated from investing activities
(169,056)
41,675
Cash flows from financing activities: Receipt from borrowings Repayment of borrowings Payment of finance lease payables
1,900,300 (1,290,001) -
6,997,901 (5,211,901) (69,491)
Net cash flows generated from financing activities
610,299
Net (decrease)/increase in cash and cash equivalents
(87,989)
343,623
Cash and cash equivalents at the beginning of the year
479,231
135,608
Cash and cash equivalents at the end of the year
391,242
479,231
The accompanying notes form an integral part of these financial statements
1,716,509
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/1
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
1.
GENERAL Yayasan Gerakan Indonesia Mengajar (the “Foundation”) was established based on Notarial Deed No. 8 dated 22 June 2010 of Zaenab, S.H. The Deed of Establishment was approved by the Minister of Justice and Human Rights of the Republic of Indonesia in Decision Letter No. AHU-1842.AH.01.04 year 2011 dated 12 April 2011. The Foundation is domiciled at Jalan Galuh II No.4, Kebayoran Baru, South Jakarta. The Foundation was established to contribute on education activities. The Foundation actively encourages the intellectual life of the nation through active role in improving the quality of education in Indonesia by sending the best graduates of universities, which have been intensively trained to master skills in teaching and leadership, to work as a teacher in remote areas for one year. As at 31 December 2015 and 2014, the compositions of the board members were as follow: 2015
Advisory Board: Chairman : Advisors
: :
Anies Rasyid Baswedan
Anies Rasyid Baswedan
Arief T. Surowidjojo Elan Sastriawan
Arief T. Surowidjojo Erry Riyana Hardjapamekas
Supervisory Board: Chairman : Eko Suwardiyanto Executive Board: Chairman : Secretaries : : Treasurer :
2.
2014
Hikmat Hardono Yundriati Erdani Nia Kurnianingtyas Evi Herawati Trisna
Ahmad Rizali Hamid Chalid Anies Rasyid Baswedan Endriartono Sutarto Hikmat Hardono Shofwan Al Banna Chairuzzad
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The financial statements of the Foundation were prepared and completed by Management on 10 April 2017. Presented below are the significant accounting policies adopted in preparing the financial statements of the Foundation, which are in conformity with Indonesian Financial Accounting Standards. a.
Basis of preparation of the financial statements The Foundation’s financial statements have been prepared in accordance with Indonesian Financial Accounting Standards (“PSAK”) 45, “Financial Reporting for Non-Profit Organisations”, which include statement of financial position, statement of activities and statement of cash flows.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/2
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) a.
Basis of preparation of the financial statements (continued) The financial statements have been prepared on the basis of historical cost and using the accrual basis, except for the statement of cash flows. The statement of cash flows has been prepared using the indirect method by classifying cash flows on the basis of operating, investing and financing activities. The preparation of financial statements in conformity with Indonesian Financial Accounting Standards requires the use of certain accounting estimates. It also requires management to exercise its judgment in the process of applying the Foundation’s accounting policies. Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Changes to the statements of financial accounting standards (“PSAK”) and interpretations of financial accounting standards (“ISAK”) which become effective on or after 1 January 2015 The issuance of several new PSAK and ISAK for the year begin on or after 1 January 2015 did not result in changes to the Foundation’s accounting policies and had no significant impact to the financial statements. Changes to PSAK and ISAK which will become effective for the year begin on or after 1 January 2016 and 2017 As the date of this report, the Foundation is still assessing the impact of the following relevant new and revised PSAK and ISAK on the Foundation's financial statements: Effective on or after 1 January 2016: - PSAK 16 (revised 2015) “Fixed assets” - PSAK 19 (revised 2015) “Intangible assets” - PSAK 24 (revised 2015) “Employee benefits” - ISAK 30 “Levies” Effective on or after 1 January 2017: - PSAK 1 (revised 2015) “Presentation of financial statements”
b.
Foreign currency translation (1) Functional and presentation currency Items included in the financial statements of the Foundation are measured using the currency of the primary economic environment in which the entity operates (the “functional currency”). The financial statements are presented in thousands of Rupiah (“Rp”), which is the functional currency of the Foundation.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/3
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) b.
Foreign currency translation (continued) (2) Transactions and balances Transactions denominated in foreign currencies are translated into Rupiah at the exchange rates prevailing at the dates of the transactions. At the reporting date, monetary assets and liabilities in foreign currencies are translated into Rupiah using the exchange rate prevailing at the date. Foreign exchange gains and losses resulting from the settlement of transactions in foreign currencies and from the translation of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of activities.
c.
Financial instruments A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instruments of another entity. (1) Financial assets Management determines the classification of its financial assets at initial recognition. As at 31 December 2015, the Foundation only had financial assets consist of cash and cash equivalents. As at 31 December 2014, the Foundation only had financial assets classified as loans and receivables, which consist of other receivables. (2) Financial liabilities As at 31 December 2015 and 2014, the Foundation only has financial liabilities measured at amortised cost, which consists of short-term bank loan, other payables, accruals and borrowings. After initial recognition which is at fair value plus transaction costs, the Company measures all financial liabilities at amortised cost using effective interest method. Financial liabilities are derecognised when extinguished.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/4
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) c.
Financial instruments (continued) (3) Offsetting financial instruments Financial assets and liabilities are offset and the net amount is reported in the statement of financial position when there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis, or realise the asset and settle the liability simultaneously. (4) Impairment of financial assets At the end of each reporting period, the Foundation assesses whether there is objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or a group of financial assets is impaired and impairment losses are incurred only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a “loss event”) and that loss event (or events) has an impact on the estimated future cash flows of the financial asset or group of financial assets that can be reliable estimated.
d.
Cash and cash equivalents Cash and cash equivalents are cash on hand, cash in banks and deposits held at call with banks with original maturity of three months or less since its placement, which are not pledged as collateral nor restricted for use.
e.
Prepayment Prepayment is amortised on a straight-line basis over the estimated beneficial periods of the prepayment.
f.
Fixed assets The Foundation adopts cost models, in which fixed assets are stated at historical cost less accumulated depreciation and impairment, if any. Depreciation is computed using the straight-line method over the following estimated useful lives: Years Office equipments Furniture Vehicles
4 2–4 4
The assets’ depreciation method, residual value and useful lives are reviewed, and adjusted if appropriate, at each reporting date.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/5
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) f.
Fixed assets (continued) Subsequent costs are included in the fixed asset’s carrying amount or recognised as separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Foundation and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to current year expenses during the period in which they are incurred. When assets are retired or otherwise disposed of, their carrying values and the related accumulated depreciation are eliminated from the financial statements, and the resulting gains or losses on the disposals of fixed assets are recognised in the statement of activities. Fixed assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount, which is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units).
g.
Bank loan and borrowings Bank loan and borrowings are recognised initially at their fair value, net of any transaction costs incurred. Bank loan and borrowings are subsequently carried at amortised cost. The difference between the proceeds (net of transaction costs) and the redemption value is recognised in statement of activities over the period of the borrowing, using the effective interest rate method. Borrowings are classified as current liabilities unless the Foundation has an unconditional right to defer the settlement of the liability for at least twelve months after the reporting date.
h.
Income and expense recognition Restricted contributions are donations received in support of specified projects or activities mutually agreed upon by the Foundation and donors. Restricted contribution may either be temporarily or permanently restricted. Temporarily restricted contribution is those whose usage by the Foundation has been limited by donors to later periods of time or after specified dates or to specific purposes. Permanently restricted grants are those whose donor-imposed restriction limits the Foundation’s use of the assets or their economic benefits neither expires with the passage of time nor can be removed by the Foundation’s meeting certain requirements.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/6
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) h.
Income and expense recognition (continued) Unrestricted contributions are recognised in the statement of activities when they were received unconditionally. Every contribution received from third party’s grant or donation is presented as unrestricted contributions, unless there is explicit restriction by donors. The Foundation presented the grant or donation in the form of land, building and equipment as unrestricted contribution, unless there is explicit restriction which states the purpose of those assets utilisation from the donors. Expenditures from projects, operating expenditures and other expenditures for activities are recognised when they are incurred.
i.
Income tax Based on Law No. 10 year 1994 as amended by Law No. 36 year 2008 concerning the estimated income tax for foundations or similar organisations, the donations received from grantors or donors are not a tax object as long as there is no connection between the donors and receivers.
j.
Transactions with related parties The Foundation entered into transactions with related parties as defined in PSAK 7, “Related Party Disclosures”. All significant transactions and balances with related parties are disclosed in the notes of these financial statements.
3.
FINANCIAL RISK MANAGEMENT a.
Financial risk factors In its activities, the Foundation is exposed to certain financial risks, mainly credit risk and liquidity risk. The Foundation has limited exposure to interest rate risk as there are no liabilities with floating interest rate. The Foundation’s overall risk management program focuses on minimising potential adverse effects in the Foundation’s activities through a close monitoring of its financial performance. Financial risk management is carried out under monitor by the Management. (1) Credit risk Credit risk mainly arises from cash in banks and other receivables. The Foundation manages credit risk in relation with its cash in banks by placing its large portion of cash at reputable banks.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/7
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
3.
FINANCIAL RISK MANAGEMENT (continued) (2) Liquidity risk Liquidity risk arises in situations where the Foundation has difficulties in obtaining funding. Prudent liquidity risk management implies maintaining sufficient cash to meet operating capital requirement. The Foundation manages liquidity risk by monitoring the forecast and actual cash flows by matching the maturity profiles of financial assets and liabilities. In relation to the short-term bank loan and borrowings, subsequently it is extended and revolved until 2019 and 2017, respectively. Management believes that the Company has sufficient liquidity to settle its financial liabilities when they are due. The table below analyses the undiscounted cash flows required to settle the Company’s financial liabilities based on the remaining period to the contractual maturity date. Less than 1 year 31 December 2015 Borrowings Short-term bank loan Other payables Accruals
b.
Total
3,135,999 1,026,894 434,498 724,126
774,300 -
3,910,299 1,026,894 434,498 724,126
5,321,517
774,300
6,095,817
Less than 1 year 31 December 2014 Short-term bank loan Other payables Accruals Borrowings
Between 1 and 2 years
Between 1 and 2 years
Total
1,022,228 17,998 777,528 970,000
2,330,000
1,022,228 17,998 777,528 3,300,000
2,787,754
2,330,000
5,117,754
Fair value of financial instruments The fair value of financial assets and financial liabilities must be estimated for recognition and measurement or for disclosure purposes. As at 31 December 2015, the fair value of cash and cash equivalents, shortterm bank loan, other payables and accruals approximated their carrying amounts as the impact of discounting is not considered significant. Borrowings, which has maturity more than one year are presented at its fair value (Note 11) using inputs from non-observable current market transactions (fair value measurement hierarchy Level 3).
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/8
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
4.
CASH AND CASH EQUIVALENTS 2015 Cash in banks Cash on hand
5.
2014
389,314 1,928
474,760 4,471
391,242
479,231
ADVANCE AND PREPAYMENT 2015 Advance Prepaid rental
6.
2014
346,191 67,461
240,713 -
413,652
240,713
FIXED ASSETS 2015 Beginning balance Acquisition costs: Office equipment Furniture Vehicle
Accumulated depreciation: Office equipment Furniture Vehicle
Net book value
Additions
Ending balance
Disposals
945,940 163,145 108,387
169,056 -
-
1,114,996 163,145 108,387
1,217,472
169,056
-
1,386,528
(899,978) (155,239) (47,420)
(32,181) (3,843) (27,097)
-
(932,159) (159,082) (74,517)
(1,102,637)
(63,121)
-
(1,165,758)
114,835
220,770
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/9
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
6.
FIXED ASSETS (continued) 2014 Beginning balance Acquisition costs: Office equipment Furniture Vehicle Finance lease asset: Vehicles
Accumulated depreciation: Office equipment Furniture Vehicle Finance lease assets: Vehicles
Net book value 7.
Additions
Disposals
Ending balance
958,884 159,795 108,387
5,875 3,350 -
(18,819) -
945,940 163,145 108,387
171,852
-
(171,852)
-
1,398,918
9,225
(190,671)
1,217,472
(746,448) (130,974) (20,323)
(171,564) (24,265) (27,097)
18,034 -
(100,247)
(21,482)
121,729
(997,992)
(244,408)
139,763
400,926
(899,978) (155,239) (47,420) (1,102,637) 114,835
SHORT-TERM BANK LOAN On 22 February 2013, the Foundation and PT Bank Woori Saudara Indonesia 1906 Tbk entered into a credit facility agreement for working capital purposes with aggregate amount of Rp 900 million which have been fully drawdown. This facility bears an interest rate of 14% p.a. and has a maturity date on 22 February 2014 which is extended annually until 28 August 2016. On 28 August 2016, this loan is extended up to 28 August 2019. Under the loan agreements, the Foundation is required to comply with certain covenants, such as financial ratio covenants and administrative requirements. As at 31 December 2015, the Foundation has complied with all the covenants in the credit facility agreement.
8.
OTHER PAYABLES 2015 Training Others
2014
338,845 95,653
17,998
434,498
17,998
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/10
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
9.
ACCRUALS 2015 Salary Other
10.
212,968 511,158
378,022 399,506
724,126
777,528
TAXES PAYABLE
Other taxes: Article 21 Article 23
11.
2014
2015
2014
1,721,773 10,924
1,432,164 8,103
1,732,697
1,440,267
BORROWINGS As of 31 December 2015 and 2014, the Foundation has non-interest-bearing borrowings as follows: 2015 Third parties - various individual creditors Related parties Fair value adjustment
Less: current maturities Borrowings, net of current maturities
2014
2,940,000 970,299 (106,252)
3,300,000 (350,945)
3,804,047
2,949,055
3,135,999
970,000
668,048
1,979,055
Borrowings from related parties come from the Foundation’s board members. 12.
UNRESTRICTED CONTRIBUTIONS 2015 Companies and institutions Individuals
2014
12,810,068 1,182,455
12,675,481 547,920
13,992,523
13,223,401
The contributions received in 2015 were mainly from companies and institutions, including PT Bank Negara Indonesia (Persero) Tbk, PT Perusahaan Gas Negara (Persero) Tbk, PT Bank Mandiri (Persero) Tbk and PT Chevron Pacific Indonesia.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/11
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
12.
UNRESTRICTED CONTRIBUTIONS (continued) During 2014 until 2015, the Foundation entered into various agreements with several donators in which they agreed to become sponsor “Pengajar Muda” to support various programs held by the Foundation.
13.
“PENGAJAR MUDA” PROGRAM EXPENSES 2015 Operational and employee costs Training Recruitment and partnership
14.
10,233,123 2,237,731 628,109
11,524,017
13,098,963
2015
2014
2,696,371 467,829 385,445 132,306 63,121
1,814,742 52,316 145,865 110,731 244,408
3,745,072
2,368,062
2015
2014
FUND RAISING EXPENSES
Publication and employee costs Others (below Rp 50 million)
16.
9,436,974 1,778,415 308,628
MANAGEMENT AND GENERAL EXPENSES
Operational and employee costs Rental Amortisation of discount on borrowings Utilities Depreciation
15.
2014
212,575 16,007
382,250 37,391
228,582
419,641
GOING CONCERN As at 31 December 2015, the Foundation had negative working capital of Rp 6.1 billion and net liabilities of Rp 6.6 billion. These conditions raise doubt about the Foundation’s ability to continue as a going concern. To overcome the above conditions, the Foundation has entered into the cooperation agreements with third parties subsequent to 31 December 2015 and is also planning for open public donation in order to obtain more funds for operational purposes. Subsequently the Foundation managed to improve its liquidity position through obtaining additional contribution from several companies.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/12
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2015 (Expressed in thousands of Rupiah, unless otherwise stated)
16.
GOING CONCERN (continued) The financial statements do not include the effect of any adjustments that might result from the outcome of this uncertainty.
17.
SUBSEQUENT EVENT On 17 October 2016, the Foundation vacates its premises at Jalan Galuh II No. 4, Kebayoran Baru, South Jakarta and The Foundation will henceforth be domiciled at Jalan Senayan Bawah No. 17, Kebayoran Baru, South Jakarta.
YAYASAN GERAKAN INDONESIA MENGAJAR FINANCIAL STATEMENTS 31 DECEMBER 2016
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 1
STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated) Notes
2016
2015
ASSETS Current assets Cash and banks Advances and prepayments
Non-current assets Fixed assets Intangible assets
4 5
6
TOTAL ASSETS
530,640 629,634
391,242 413,652
1,160,274
804,894
208,748 3,775
220,770 3,775
212,523
224,545
1,372,797
1,029,439
176,618 979,950 1,757,699 273,696 3,865,199
434,498 724,126 1,732,697 900,000 3,135,999
7,053,162
6,927,320
542,659 936,464
668,048
1,479,123
668,048
8,532,285
7,595,368
(7,159,488)
(6,565,929)
1,372,797
1,029,439
LIABILITIES Current liabilities Other payables Accruals Taxes payable - other taxes Bank loan - current maturities Borrowings - current maturities
Non-current liabilities Bank loan Borrowings
TOTAL LIABILITIES NET LIABILITIES Unrestricted net liabilities TOTAL LIABILITIES AND NET LIABILITIES
7 8 9 10 11
10 11
The accompanying notes form an integral part of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 2
STATEMENT OF ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated) Notes
2016
2015
CHANGES IN UNRESTRICTED NET LIABILITIES Unrestricted income Unrestricted contributions Others
12
11,259,872 240,829
13,992,523 159,513
11,500,701
14,152,036
(9,096,001) (2,680,588) (39,437) (278,234)
(11,524,017) (3,212,833) (228,582) (532,239)
(12,094,260)
(15,497,671)
(593,559)
(1,345,635)
Net liabilities at the beginning of the year
(6,565,929)
(5,220,294)
Net liabilities at the end of the year
(7,159,488)
(6,565,929)
Total unrestricted income Expenses “Pengajar Muda” program expenses General and administration expenses Fund raising expenses Finance costs Total expenses Decrease in unrestricted net liabilities
13 13 13
The accompanying notes form an integral part of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 3
STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated) Notes Cash flows from operating activities: Changes in unrestricted net liabilities
2016
(593,559)
Adjustments to reconcile changes in net liabilities to net cash used in operating activities: Depreciation 6 Finance costs Gain from disposal of fixed assets
2015
(1,345,635)
76,092 278,234 (91,829)
63,121 532,239 -
(331,062)
(750,275)
Changes in assets and liabilities: Advances and prepayments Other payables Accruals Taxes payable - other taxes Payment of finance costs
(215,982) (257,880) 255,824 25,002 (272,881)
(146,939) 416,500 (53,402) 292,430 (287,546)
Net cash flows used in operating activities
(796,979)
(529,232)
125,187 (97,428)
(169,056)
27,759
(169,056)
Cash flows from investing activities: Proceeds from sale of fixed assets Acquisition of fixed assets
6
Net cash flows generated from/(used in) investing activities Cash flows from financing activities: Receipt from borrowings Payment of borrowings Receipt from bank loan Payment of bank loan
2,159,895 (1,167,632) 900,000 (983,645)
1,900,300 (1,290,001) -
Net cash flows generated from financing activities
908,618
610,299
Net increase/(decrease) in cash and banks
139,398
(87,989)
Cash and banks at beginning of the year
391,242
479,231
530,640
391,242
Cash and banks at end of the year
4
The accompanying notes form an integral part of these financial statements
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/1
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
1.
GENERAL Yayasan Gerakan Indonesia Mengajar (the “Foundation”) was established based on Notarial Deed No. 8 dated 22 June 2010 of Zaenab, S.H. The Deed of Establishment was approved by the Minister of Justice and Human Rights of the Republic of Indonesia in Decision Letter No. AHU-1842.AH.01.04 year 2011 dated 12 April 2011. The Foundation is domiciled at Jalan Senayan Bawah No.17, Kebayoran Baru, Jakarta, Indonesia. The Foundation was established to contribute to education activities. The Foundation actively encourages the intellectual life of the nation through active role in improving the quality of education in Indonesia by sending the best graduates of universities, which have been intensively trained to master skills in teaching and leadership, to work as teachers (“Pengajar Muda”) in remote areas for one year. As at 31 December 2016 and 2015, the composition of the Advisory Board, Supervisory Board and Executive Board were as follows: Advisory Board Chairman Advisors
: Anies Rasyid Baswedan : Arief T. Surowidjojo : Elan Sastriawan
Supervisory Board Chairman : Eko Suwardiyanto Executive Board Chairman Secretaries Treasurer 2.
: : : :
Hikmat Hardono Yundriati Erdani Nia Kurnianingtyas Evi Herawati Trisna
SIGNIFICANT ACCOUNTING POLICIES The financial statements of the Foundation were prepared and completed by the Executive Board on 31 July 2018. Presented below are the significant accounting policies adopted in preparing the financial statements of the Foundation, which are in conformity with Indonesian Financial Accounting Standards. a.
Basis of preparation of the financial statements The Foundation’s financial statements have been prepared in accordance with Indonesian Financial Accounting Standards (“PSAK”) 45, “Financial Reporting for Non-Profit Organisations”, which include statement of financial position, statement of activities and statement of cash flows.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/2
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SIGNIFICANT ACCOUNTING POLICIES (continued) a.
Basis of preparation of the financial statements (continued) The financial statements have been prepared on the basis of historical cost and using the accrual basis, except for the statement of cash flows. The statement of cash flows has been prepared using the indirect method by classifying cash flows on the basis of operating, investing and financing activities. The preparation of financial statements in conformity with Indonesian Financial Accounting Standards requires the use of certain accounting estimates. It also requires the Executive Board to exercise its judgment in the process of applying the Foundation’s accounting policies. Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Changes to the Statements of Financial Accounting Standards (“PSAK”) and Interpretations of Statements of Financial Accounting Standards (“ISAK”) The Foundation adopted below standards and interpretation which issued and effective on 1 January 2016 but did not result in a significant effect on the financial statements: - Amendment to PSAK 16, “Fixed assets” - Amendment to PSAK 24, “Employee benefits” - Amendment to PSAK 68, “Fair value measurement” New standards, amendments, annual improvements and interpretations issued but not yet effective for the financial year beginning 1 January 2016 are as follows: Effective 1 January 2017: - Amendment to PSAK 1, “Presentation of financial statements” - ISAK 32, “Interpretation on definition and hierarchy of financial accounting standards” - PSAK 24, “Employee benefits” - Amendment to PSAK 60, “Financial instruments: Disclosure” Effective 1 January 2018: - Amendment to PSAK 2, “Statement of cash flows” - Amendment to PSAK 16, “Fixed assets” Effective 1 January 2019: - ISAK 33, “Foreign currency transactions and advance consideration” Effective 1 January 2020: - Amendment to PSAK 71, “Financial instruments” As at the authorisation date of these financial statements, the Foundation is still evaluating the potential impact of the implementation of these new and amendment accounting standards to its financial statements.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/3
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SIGNIFICANT ACCOUNTING POLICIES (continued) b.
Foreign currency translation (1) Functional and presentation currency Items included in the financial statements of the Foundation are measured using the currency of the primary economic environment in which the entity operates (the “functional currency”). The financial statements are presented in thousands of Rupiah (“Rp”), which is the functional currency of the Foundation. (2) Transactions and balances Transactions denominated in foreign currencies are translated into Rupiah at the exchange rates prevailing at the dates of the transactions. At the reporting date, monetary assets and liabilities in foreign currencies are translated into Rupiah using the exchange rate prevailing at the date. Foreign exchange gains and losses resulting from the settlement of transactions in foreign currencies and from the translation of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of activities.
c.
Financial instruments A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instruments of another entity. (1) Financial assets The Executive Board determines the classification of its financial assets at initial recognition. The classification depends on the purpose for which the financial assets were acquired. As at 31 December 2016, the Foundation did not have any financial assets other than cash and banks. (2) Financial liabilities As at 31 December 2016 and 2015, the Foundation only had financial liabilities measured at amortised cost, which consists of other payables, accruals, bank loan and borrowings. After initial recognition which is at fair value plus transaction costs, the Foundation measures all financial liabilities at amortised cost using effective interest method. Financial liabilities are derecognised when extinguished. (3) Offsetting financial instruments Financial assets and liabilities are offset and the net amount is reported in the statement of financial position when there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis, or realise the asset and settle the liability simultaneously.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/4
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SIGNIFICANT ACCOUNTING POLICIES (continued) d.
Cash and banks Cash and banks represent cash on hand and cash in banks, which are not pledged as collateral nor restricted for use.
e.
Advances and prepayments Advances are cash paid in advance to the “Pengajar Muda” which will be settled through reimbursement when the “Pengajar Muda” complete their engagements. Prepayments represents building rental which is paid in advance for certain period and amortised on a straight-line basis over the beneficial period of the contract.
f.
Fixed assets The Foundation adopts cost models, in which fixed assets are stated at historical cost less accumulated depreciation and impairment, if any. Depreciation is calculated using the straight-line method over the following estimated useful lives: Office equipment Furniture Vehicle
: 4 years : 2 - 4 years : 4 years
The assets’ depreciation method, residual value and useful lives are reviewed, and adjusted if appropriate, at each reporting date. Subsequent costs are included in the fixed asset’s carrying amount or recognised as separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Foundation and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to current year expenses during the period in which they are incurred. When assets are retired or otherwise disposed of, their carrying values and the related accumulated depreciation are eliminated from the financial statements, and the resulting gains or losses on the disposals of fixed assets are recognised in the statement of activities. Fixed assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount, which is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units).
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/5
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
2.
SIGNIFICANT ACCOUNTING POLICIES (continued) g.
Bank loan and borrowings Bank loan and borrowings are recognised initially at their fair value, net of any transaction costs incurred. Bank loan and borrowings are subsequently carried at amortised cost. The difference between the proceeds (net of transaction costs) and the redemption value is recognised in statement of activities over the period of the borrowing, using the effective interest rate method. Borrowings are classified as current liabilities unless the Foundation has an unconditional right to defer the settlement of the liability for at least twelve months after the reporting date.
h.
Income and expense recognition Every contribution received from third party’s grant or donation is presented as unrestricted contributions, unless there is explicit restriction by donors which states the specific purpose of the contributions. Unrestricted contributions are recognised in the statement of activities when they were received unconditionally. Expenses are recognised when they are incurred.
i.
Income tax Based on Law No. 10 year 1994 as amended by Law No. 36 year 2008 concerning the estimated income tax for foundations or similar organisations, the donations received from grantors or donors are not a tax object as long as there is no connection between the donors and receivers.
j.
Transactions with related parties The Foundation entered into transactions with related parties as defined in PSAK 7 “Related Party Disclosures”, which consist of borrowing as disclosed in Note 11.
3.
FINANCIAL RISK MANAGEMENT a.
Financial risk factors In its activities, the Foundation is exposed to certain financial risks, mainly credit risk and liquidity risk. The Foundation has limited exposure to interest rate risk as there is no liabilities with floating interest rate. The Foundation’s overall risk management program focuses on minimising potential adverse effects in the Foundation’s activities through a close monitoring of its financial activities. Financial risk management is carried out under monitor by the Executive Board.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/6
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
3.
FINANCIAL RISK MANAGEMENT (continued) a.
Financial risk factors (continued) (1) Credit risk Credit risk mainly arises from cash in banks. The Foundation manages credit risk in relation with its cash in banks by placing its large portion of cash at reputable banks. (2) Liquidity risk Liquidity risk arises in situations where the Foundation has difficulties in obtaining funding and settling its liabilities. Prudent liquidity risk management implies maintaining sufficient cash to meet operating requirement. The Foundation manages liquidity risk by monitoring the forecast and actual cash flows by matching the maturity profiles of financial assets and liabilities. The table below analyses the undiscounted cash flows (including interest payment) required to settle the Foundation’s financial liabilities based on the remaining period to the contractual maturity date. Less than 1 year 31 December 2016 Other payables Accruals Bank loan Borrowings
31 December 2015 Other payables Accruals Bank loan Borrowings
Between 1 and 3 years
Total
176,618 979,950 363,895 3,865,199
606,491 1,037,363
176,618 979,950 970,386 4,902,562
5,385,662
1,643,854
7,029,516
434,498 724,126 1,026,894 3,135,999
774,300
434,498 724,126 1,026,894 3,910,299
5,321,517
774,300
6,095,817
As at 31 December 2016, the Foundation has negative working capital of Rp 5.9 billion (2015: Rp 6.1 billion). To manage liquidity, the Foundation has extend the period of its bank loans up to August 2019, while continuously finding new channel of contributions to raise funding to settle its maturing obligations. Refer to Note 14 for details.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/7
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
3.
FINANCIAL RISK MANAGEMENT (continued) b.
Fair value of financial instruments As at 31 December 2016, the fair value of the Foundation’s financial asset and liabilities with maturities less than one year, including cash in banks, other payables and accruals, approximate their carrying amounts as the impact of discounting is not significant due to short-term nature. Bank loan with maturity more than one year is presented at its fair value as the interest charged represent market rate. Borrowings with maturity more than one year are presented at its fair value using inputs from observable current market transactions (fair value measurement hierarchy level 2).
4.
CASH AND BANKS 2016 Cash in banks Cash on hand
5.
2015
525,523 5,117
389,314 1,928
530,640
391,242
ADVANCES AND PREPAYMENTS 2016 Prepaid building rental Advances to “Pengajar Muda”
2015
426,534 203,100
67,461 346,191
629,634
413,652
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/8
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
6.
FIXED ASSETS 2016 Beginning balance Acquisition cost: Office equipment Furniture Vehicle
Accumulated depreciation: Office equipment Furniture Vehicle
Net book value
Additions
Ending balance
Disposals
1,114,996 163,145 108,387
97,428 -
(946,072) (163,145) (108,387)
266,352 -
1,386,528
97,428
(1,217,604)
266,352
(932,159) (159,082) (74,517)
(66,862) (2,457) (6,773)
941,417 161,539 81,290
(57,604) -
(1,165,758)
(76,092)
1,184,246
(57,604)
220,770
208,748 2015
Beginning balance Acquisition cost: Office equipment Furniture Vehicle
Accumulated depreciation: Office equipment Furniture Vehicle
Net book value 7.
Additions
Ending balance
Disposals
945,940 163,145 108,387
169,056 -
-
1,114,996 163,145 108,387
1,217,472
169,056
-
1,386,528
(899,978) (155,239) (47,420)
(32,181) (3,843) (27,097)
-
(932,159) (159,082) (74,517)
(1,102,637)
(63,121)
-
(1,165,758)
114,835
220,770
OTHER PAYABLES 2016 Training Others
2015
169,790 6,828
338,845 95,653
176,618
434,498
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/9
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
8.
ACCRUALS 2016 Employee cost Other
9.
430,637 549,313
212,968 511,158
979,950
724,126
TAXES PAYABLE
Other taxes: Article 21 Article 23
10.
2015
2016
2015
1,745,758 11,941
1,721,773 10,924
1,757,699
1,732,697
2016
2015
BANK LOAN
PT Bank Woori Saudara Indonesia 1906 Tbk Less: current maturities Bank loan - non-current portion
816,355 (273,696) 542,659
900,000 (900,000) -
On 22 February 2013, the Foundation and PT Bank Woori Saudara Indonesia 1906 Tbk (the “Bank�) entered into a credit facility agreement whereby the Bank provided loan facility for working capital purposes with aggregate amount of Rp 900 million which have been fully drawdown. This facility bears an interest rate of 14% p.a. and has a maturity date on 22 February 2014 which is extended annually until 28 August 2016. On 28 August 2016, the Foundation has fully repaid all of its bank loan under this facility. On 8 August 2016, the Foundation and the Bank entered into a new credit facility agreement whereby the Bank provided loan facility for working capital purposes with aggregate amount of Rp 900 million which have been fully drawdown. This facility bears an interest rate at 13% p.a. and has a maturity date on 28 August 2019. This loan will be repaid monthly including the bearing interest. Under the loan agreement, the Foundation is required to comply with certain administrative covenants. As at 31 December 2016, the Foundation has complied with all the covenants in the credit facility agreement.
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/10
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
11.
BORROWINGS As of 31 December 2016 and 2015, the Foundation has non-interest-bearing borrowings with various individual creditors as follows: 2016 Third parties - various individual creditors Related parties Fair value adjustment
Less: current maturities Borrowings - non-current portion
2015
2,915,000 1,987,562 (100,899)
2,940,000 970,299 (106,252)
4,801,663
3,804,047
(3,865,199)
(3,135,999)
936,464
668,048
Borrowings from related parties come from the Foundation’s board members. These borrowings generally will be matured after 2 years from its drawdown date. 12.
UNRESTRICTED CONTRIBUTIONS 2016 Companies and institutions Individuals
2015
8,365,798 2,894,074
12,810,068 1,182,455
11,259,872
13,992,523
The contributions received during 2016 were mainly from companies and institutions, including PT Perusahaan Gas Negara (Persero) Tbk, PT Chevron Pacific Indonesia, PT Orica Mining Services, PT Donggi Senoro LNG, PT First State Investments Indonesia, PT Bank BTPN Tbk and PT Telekomunikasi Selular. During 2015 until 2016, the Foundation entered into various agreements with many donators in which they agreed to become sponsor for “Pengajar Muda” program. 13.
EXPENSES BY NATURE Total “Pengajar Muda”, general and administration and fund raising expenses are as follows: 2016 2015 “Pengajar Muda” program expenses General and administration expenses Fund raising expenses
9,096,001 2,680,588 39,437
11,524,017 3,212,833 228,582
11,816,026
14,965,432
YAYASAN GERAKAN INDONESIA MENGAJAR
Schedule 4/11
NOTES TO THE FINANCIAL STATEMENTS 31 DECEMBER 2016 (Expressed in thousands of Rupiah, unless otherwise stated)
13.
EXPENSES BY NATURE (continued) The classification of significant expenses by nature are as follows: 2016 Employee costs Transportation Accommodation Rental Training Utilities Others (each below Rp 100,000)
14.
2015
8,540,822 832,443 811,793 590,064 390,052 281,146 369,706
10,921,435 774,339 903,483 480,551 995,844 299,996 589,784
11,816,026
14,965,432
GOING CONCERN The Foundation incurred an excess of expenses over unrestricted income amounting to Rp 593.5 million for the year ended 31 December 2016 (2015: Rp 1.3 billion), and, as of that date, the Foundation’s current liabilities exceeded its current assets by Rp 5.9 billion (2015: Rp 6.1 billion) and had net liabilities position of Rp 7.2 billion (2015: Rp 6.6 billion). These conditions raise substantial doubt about the ability of the Foundation to continue as a going concern. To overcome the above conditions, the Foundation make effort to increase public donation program in order to obtain more funds for operational purposes, while also continuously finding new contribution channels, including from several e-commerce companies, and partnering with several companies for donation programs. The Executive Board believe that the Foundation will be able to fulfil its financial obligations and gradually improves its liquidity and cash flows. As such, the financial statements have been prepared on the basis that the Foundation will continue as a going concern and do not include any adjustments that may result from the outcome of this condition.