These Consolidated Financial Statements are Originally Issued in Indonesian Language
Ekshibit E45 Exhibit E45
PT PROVIDENT AGRO Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN 31 DESEMBER 2012 DAN 2011
Disajikan dalam ribuan Rupiah, kecuali dinyatakan lain PT PROVIDENT AGRO Tbk
AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2012 AND 2011 Expressed in thousand Rupiah, unless otherwise stated
8. UANG MUKA DAN BIAYA DIBAYAR DIMUKA
8.
ADVANCE AND PREPAID EXPENSES 2 0 1 2
2 0 1 1 Pihak ketiga
Third parties Rupiah
Rupiah
Supplierkontraktor 8.960.586
13.477.117 Suppliercontractor
Asuransi 1.464.059
1.012.254 Insurance
Perjalanan dinas 1.193.464
530.848 Travelling expense
Sewa 956.198
1.145.531 Rent
Ganti rugi lahan 496.481
575.017 Land compensation
Lain-lain 3.762.401
1.818.553 Others
J u m l a h
16.833.189 18.559.320
T o t a l
Uang muka kepada pihak ketiga terutama untuk pembelian TBS, peralatan pabrik dan pupuk.
Advances to third parties was mainly provided to purchase Fresh Fruit Bunches FFB, CPO mill
equipments and fertilizers.
9. BIBITAN
9.
NURSERY
2 0 1 2 Pengurangan dan
Saldo awal reklasifikasi
Saldo akhir Beginning
Penambahan Deduction and
Ending balance
Additions reclassification
balance
Bibitan 40.738.615
13.893.485 17.951.432
1
36.680.668 Nursery
2 0 1 1 Pengurangan dan
Saldo awal reklasifikasi
Saldo akhir Beginning
Penambahan Deduction and
Ending balance
Additions reclassification
balance
Bibitan 45.621.109
37.865.421 42.747.915
1
40.738.615 Nursery
1
Reklasifikasi bibitan ke tanaman belum menghasilkan
1
Reclassification nursery to immature plantations
These Consolidated Financial Statements are Originally Issued in Indonesian Language
Ekshibit E46 Exhibit E46
PT PROVIDENT AGRO Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN 31 DESEMBER 2012 DAN 2011
Disajikan dalam ribuan Rupiah, kecuali dinyatakan lain PT PROVIDENT AGRO Tbk
AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2012 AND 2011 Expressed in thousand Rupiah, unless otherwise stated
10. ASET TETAP 10.
PROPERTY, PLANT AND EQUIPMENT
Saldo awal Beginning
Penambahan Penarikan
Reklasifikasi Revaluasi
Saldo akhir balance
Additions Disposals
Reclassification Revaluation
Ending balance Biaya perolehan
Acquisition cost Kepemilikan langsung
Direct ownership
Tanah 227.921.703
25.095.635 -
86.606.408 37.441.254
377.065.000 Land
Tanaman belum menghasilkan 584.274.409
305.283.295 -
92.638.263 52.846.805
744.072.636 Immature plantations
Tanaman menghasilkan 998.887.014
- -
110.589.695 162.370.633
1.271.847.342 Mature plantations
Bangunan 80.366.631
- -
6.623.919 -
86.990.550 Buildings
Pabrik kelapa sawit 171.052.181
11.042.901 -
2.018.018 -
184.113.100 Palm oil mill
Prasarana 96.003.818
3.760 -
16.086.054 -
112.093.632 Infrastructures
Mesin dan instalasi 14.594.792
1.542.671 15.512
274.319 -
16.396.270 Machinery and instalation
Kendaraan dan alat berat 74.521.717
8.308.399 1.080.001
87.707 -
81.662.408 Vehicle and heavy equipment
Perlengkapan dan peralatan kantor
13.709.561 1.142.134
5.399 30.000
- 14.816.296
Office tools and equipments Komputer dan perangkat lunak
3.768.652 673.583
13.925 -
- 4.428.310
Computers and software Perlengkapan dan peralatan
perumahan 1.858.269
112.017 34.850
- -
1.935.436 Housing equipment
Perlengkapan dan peralatan laboratorium
319.238 -
- -
- 319.238
Laboratorium equipments Aset dalam penyelesaian
Construction in progress Bangunan
7.332.933 9.765.187
- 6.659.755
- 10.438.365
Buildings Pabrik kelapa sawit
3.384.867 8.254.931
- 2.018.018
- 9.621.780
Palm oil mill Prasarana
8.498.526 25.120.135
- 16.300.657
- 17.318.004
Infrastructures Mesin dan instalasi
- 24.375
- -
- 24.375
Machinery and instalation Komputer dan perangkat lunak
146.080 -
- -
- 146.080
Computers and software
Aset sewa pembiayaan
26.945.848 16.869.004
260.000 87.707
- 43.642.559
Finance leased assets
J u m l a h 2.313.586.239
413.238.027 1.409.687
104.551.720 146.965.082
2.976.931.381 T o t a l
Akumulasi penyusutan Accumulated depreciation
Kepemilikan langsung Direct ownership
Tanaman menghasilkan 7.175.992
503.217 -
- -
7.679.209 Mature plantations
Bangunan 31.979.836
4.930.193 -
- -
36.910.029 Buildings
Pabrik kelapa sawit 11.062.992
11.800.397 -
- -
22.863.389 Palm oil mill
Prasarana 10.757.312
5.807.206 -
- -
16.564.518 Infrastructures
Mesin dan instalasi 7.967.071
1.847.602 7.052
- -
9.807.621 Machinery and instalation
Kendaraan dan alat berat 39.185.988
7.599.494 1.056.965
17.168 -
45.711.349 Vehicle and heavy equipment
Perlengkapan dan peralatan kantor
6.791.215 2.236.940
5.212 -
- 9.022.943
Office tools and equipments Komputer dan perangkat lunak
2.067.508 549.539
13.925 -
- 2.603.122
Computers and software Perlengkapan dan peralatan
perumahan 1.350.019
200.624 13.459
- -
1.537.184 Housing equipments
Perlengkapan dan peralatan laboratorium
50.308 79.810
- -
- 130.118
Laboratorium equipments
Aset sewa pembiayaan
6.070.003 4.811.099
83.958 17.168
- 10.814.312
Finance leased assets
J u m l a h 124.458.244
40.366.121 1.180.571
- -
163.643.794 T o t a l
Nilai buku
2.189.127.995 2.813.287.587
Book Value 2 0 1 2