INVESTASI Lanjutan INVESTMENTS Continued
Ekshibit E60 Exhibit E60
PT BAKRIE SUMATERA PLANTATIONS Tbk PT BAKRIE SUMATERA PLANTATIONS Tbk
DAN ENTITAS ANAK AND SUBSIDIARIES
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
31 DESEMBER 2011 DAN 2010 31 DECEMBER 2011 AND 2010
Dengan Perbandingan 1 Januari 2010 31 Desember 2009 With Comparative 1 January 2010 31 December 2009
Disajikan dalam ribuan Rupiah, kecuali dinyatakan lain Expressed in thousands of Rupiah, unless otherwise stated
11. TANAMAN PERKEBUNAN 11. PLANTATIONS
Akun ini terdiri dari: This account consists of:
a.
Tanaman menghasilkan
a.
Mature plantations
31 Desember 201131 December 2011 Saldo awal
Saldo akhir Beginning
Penambahan Pengurangan Ending
balance Additions
Deductions balance
Biaya perolehan Acquisition costs
Kelapa sawit 1.775.132.145
129.771.089 490.964
1.904.412.270 Oil palm
K a r e t 417.839.320
45.344.379 13.693.248
449.490.451 Rubber
T o t a l
2.192.971.465 175.115.468
14.184.212 2.353.902.721
T o t a l Akumulasi penyusutan
Accumulated depreciations
Kelapa sawit 530.656.691
102.622.199 346.012
632.932.878 Oil palm
K a r e t 99.774.640
14.535.375 8.789.626
105.520.389 Rubber
T o t a l 630.431.331
117.157.574 9.135.638
738.453.267 T o t a l
Nilai buku neto 1.562.540.134
1.615.449.454 Net book value
31 Desember 201031 December 2010 Saldo awal
Saldo akhir Beginning
Penambahan Pengurangan Ending
balance Additions
Deductions balance
Biaya perolehan Acquisition costs
Kelapa sawit 1.039.846.738
735.937.934 652.527
1.775.132.145 Oil palm
K a r e t 322.051.283
109.397.512 13.609.475
417.839.320 Rubber
T o t a l 1.361.898.021
845.335.446 14.262.002
2.192.971.465 T o t a l
Akumulasi penyusutan Accumulated depreciations
Kelapa sawit 257.755.442
273.247.261 346.012
530.656.691 Oil palm
K a r e t 89.945.242
20.182.715 10.353.317
99.774.640 Rubber
T o t a l 347.700.684
293.429.976 10.699.329
630.431.331 T o t a l
Nilai buku neto 1.014.197.337
1.562.540.134 Net book value
31 Desember 200931 December 2009 Saldo awal
Saldo akhir Beginning
Penambahan Pengurangan
Ending balance
Additions Deductions
balance Biaya perolehan
Acquisition costs
Kelapa sawit 1.025.473.896
41.476.122 27.103.280
1.039.846.738 Oil palm
K a r e t 282.221.241
46.907.379 7.077.337
322.051.283 Rubber
T o t a l 1.307.695.137
88.383.501 34.180.617
1.361.898.021 T o t a l
Akumulasi penyusutan Accumulated depreciations
Kelapa sawit 220.633.244
52.950.251 15.828.053
257.755.442 Oil palm
K a r e t 80.700.929
13.966.050 4.721.737
89.945.242 Rubber
T o t a l 301.334.173
66.916.301 20.549.790
347.700.684 T o t a l
Nilai buku neto
1.006.360.964 1.014.197.337
Net book value
Ekshibit E61 Exhibit E61
PT BAKRIE SUMATERA PLANTATIONS Tbk PT BAKRIE SUMATERA PLANTATIONS Tbk
DAN ENTITAS ANAK AND SUBSIDIARIES
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
31 DESEMBER 2011 DAN 2010 31 DECEMBER 2011 AND 2010
Dengan Perbandingan 1 Januari 2010 31 Desember 2009 With Comparative 1 January 2010 31 December 2009
Disajikan dalam ribuan Rupiah, kecuali dinyatakan lain Expressed in thousands of Rupiah, unless otherwise stated
11. TANAMAN PERKEBUNAN Lanjutan 11. PLANTATIONS Continued
a.
Tanaman menghasilkan Lanjutan
a.
Mature plantations Continued
Tanaman menghasilkan tersebar di berbagai lokasi Perusahaan dan Entitas Anak, sebagai berikut:
Mature plantations are spread over various operational locations of the Company and Subsidiaries, as follows:
2011 2010
2009 Dalam Ha
Dalam Ha Dalam Ha
In Ha In Ha
In Ha
J a m b i
29.221
27.825 -
J a m b i Kisaran
– Sumatera Utara
14.124
14.570 14.999
Kisaran – North Sumatera
Pasaman – Sumatera Barat
12.608
12.708 8.663
Pasaman – West Sumatera
Tungkal Ulu – Jambi
12.118
12.118 4.418
Tungkal Ulu – Jambi
Labuhan Batu – Sumatera Utara
7.112
6.743 5.737
Labuhan Batu – North Sumatera
Indragiri Hilir – Riau
7.345
4.609 4.610
Indragiri Hilir – Riau
Arang-arang – Jambi
6.864
4.172 2.319
Arang-arang – Jambi
Tulang Bawang Tengah – Lampung
3.684
3.669 3.669
Tulang Bawang Tengah – Lampung
Bengkulu
2.268
2.243 2.184
Bengkulu Indrapura
– Sumatera Barat
893
893 -
Indrapura – West Sumatera
Ketahun – Bengkulu
628
628 -
Ketahun – Bengkulu
T o t a l
96.865
90.178 46.599
T o t a l
Penambahan biaya perolehan tanaman menghasilkan terdiri dari:
Additions in acquisition costs of mature plantations consist of:
2011 2010
2009
Reklasifikasi dari tanaman belum Reclassifications from
menghasilkan 175.115.468
127.146.193 88.383.501
immature plantations Akuisisi Entitas Anak
- 663.670.339
- Acquisition of Subsidiaries
Penambahan biaya selama periode berjalan
- 54.518.914
- Additional cost during the period
T o t a l 175.115.468
845.335.446 88.383.501
T o t a l
Penambahan akumulasi
penyusutan tanaman
menghasilkan terdiri dari: Addition
in accumulated
depreciation of
mature plantations consist of:
2011 2010
2009
Beban penyusutan pada Depreciation expenses
tahun berjalan 101.243.462
81.676.291 45.697.483
during the year Beban penyusutan yang
Depreciation expenses arising from berasal dari selisih antara
excess cost of acquisition over nilai wajar dan nilai perolehan
their fair value of mature tanaman menghasilkan Anak
plantations in the Perusahaan yang diakuisisi
15.914.112 21.218.818
21.218.818 acquired Subsidiaries
Akuisisi Entitas Anak -
190.534.867 -
Acquisition of Subsidiaries
T o t a l 117.157.574
293.429.976 66.916.301
T o t a l
b.
Tanaman belum menghasilkan
b.
Immature plantations
31 Desember 201131 December 2011 Saldo awal
Saldo akhir Beginning
Penambahan Pengurangan Ending
balance Additions
Deductions balance
Biaya Perolehan Acquisition Costs
Kelapa sawit 1.558.975.640
265.235.325 129.771.089
1.694.439.876 Oil palm
Karet 340.659.782
96.497.851 45.344.379
391.813.254 Rubber
T o t a l 1.899.635.422
361.733.176 175.115.468
2.086.253.130 T o t a l