PT. TUNAS BARU LAMPUNG Tbk AND ITS SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS AS OF JUNE 30, 2011 AND DECEMBER 31, 2010 AND CONSOLIDATED COMPREHENSIF STATEMENTS OF INCOME FOR THE SIX MONTHS
PERIOD ENDED JUNE 30, 2011 AND 2010 Continued
- 39 - Standard Chartered Bank, Jakarta SCB
On September 21, 2009, SCB and the Company agreed to terminat e „The Target Redemption
Forward Currency Option‟ contract. Accordingly, the Company will pay a total amount of US 800 thousand, without interest, and to be paid over 32 months starting December 22, 2009. As of June
30, 2011 and December 31, 2010, liability to SCB amounted to US 325 thousand and US 475 thousand, respectively.
23. FAIR VALUE OF FINANCIAL ASSETS AND FINANCIAL LIABILITIES
Fair value is the value at which a financial instrument could be exchanged between parties who understand and are willing to conduct fair transactions, and is not a sales value due to financial
difficulties or a forced liquidation. The fair value is obtained from quoted prices or discounted cash flow model, as appropriate.
The following table sets forth carrying amounts and estimated fair value of the Company and its subsidiaries financial assets and liabilities at June 30, 2011 and December 31, 2010:
Estimasi Nilai Estimasi Nilai
Wajar Wajar
FINANCIAL ASSETS Financial Current Assets
Cash and cash equivalents 319,615,018
319,615,018 242,981,146
242,981,146 Short-term investment
10,400,000 10,400,000
10,033,300 10,033,300
Trade accounts receivable 211,372,559
211,372,559 224,146,244
224,146,244 Other accounts receivable
4,928,732 4,928,732
5,753,891 5,753,891
Guarantee deposit 16,324,369
16,324,369 13,103,632
10,181,333 Other current assets
- -
504,376 504,576
Total financial current assets 562,640,678
562,640,678 496,522,589
493,600,490 Financial Noncurrent Assets
Other non current receivables - related parties
8,084,895 8,084,895
6,207,226 6,207,226
Total Financial Assets 570,725,573
570,725,573 502,729,815
499,807,716 FINANCIAL LIABILITES
Financial Current Liabilites Short term bank loans
619,136,454 619,136,454
696,715,583 696,715,583
Trade accounts payable 217,573,197
217,573,197 176,756,260
176,756,260 Accrued expenses
18,424,327 18,424,327
28,846,585 28,846,585
Other current liabilities 90,589,351
90,589,351 94,649,618
94,649,618 Total financial current liabilities
945,723,329 945,723,329
996,968,046 996,968,046
Financial Noncurrent Liabilites Due to - related partties
- -
777,278 777,278
Long-term liabilities current and noncurrent
Long-term bank loans 588,599,806
588,599,806 617,816,807
617,816,886 Other payables
12,144,025 12,144,025
15,120,725 15,120,725
Borrowings 6,608,617
6,608,617 5,686,567
5,687,114 Due to stockholders
8,689,265 8,689,265
8,689,265 8,689,265
Total financial Noncurrent Liabilities
616,041,713 616,041,713
648,090,642 648,091,268
Total Financial Liabilities 1,561,765,042
1,561,765,042 1,645,058,688
1,645,059,314 June 30, 2011
December 31, 2010 Nilai Tercatat
Nilai Tercatat
PT. TUNAS BARU LAMPUNG Tbk AND ITS SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS AS OF JUNE 30, 2011 AND DECEMBER 31, 2010 AND CONSOLIDATED COMPREHENSIF STATEMENTS OF INCOME FOR THE SIX MONTHS
PERIOD ENDED JUNE 30, 2011 AND 2010 Continued
- 40 - The following methods and assumptions were used by the Company and its subsidiaries to
estimate the fair value of each class of financial instrument: Current financial assets and liabilities
Due to the short term nature of the transactions, the carrying amounts of the current financial assets and financial liabilities approximate the estimated fair market values.
Non-current financial assets and liabilities 1 Financial instruments quoted in an active market
Consist of short-term investments in subordinated bonds. The fair values are determined based on the latest published quoted price as of June 30, 2011 and December 31, 2010.
2 Long-term fixed-rate and variable rate financial liabilities Consist of long-term bank loans, borrowings, and other payables. The fair value of the
financial liabilities is determined by discounting the future cash flows using applicable rates from observable current market transactions for instruments with similar terms, credit risk, and
remaining maturities.
3 Other long-term financial assets and liabilities Consist of due from and due to related parties and other non-current assets, and due to
stockholders. Fair value is based on discounted future cash flows adjusted to reflect counterparty risk for financial asset and the Company and its subsidiaries‟ credit risk for
financial liabilities using current market rates for similar instruments.
24. CAPITAL STOCK