Professional Documents
Culture Documents
Capital Restructuring Simulation
Capital Restructuring Simulation
Capital Restructuring Simulation
Execution of capital
In accordance injection
with Article 24,toparagraph
BUP as Company
(2) of PBIplans to submit
23/2021, payment
Payment license
Service type 1for
Providers to License
Bank Indonesia.
Category 1 ("PJP KI 1") ar
However, we have to inject to BUT first as BUP is not directly owned by BUKU
The % of ownership between BUT and Minority interest regarding increase of capital injection calculated based on intial % of ow
CONS Uncertain exchange rate of IDR against USD and possibility the depreciation of the value when the inflation rate
CONS Complex in accounting record and documentation as the exchange rate should be decided and stated in the no
Several times of conversion and resulted the forex impact when BUKU inject capital to BUT and BUT injected to
e Category 1 ("PJP KI 1") are required to maintain a minimum paid-up capital of IDR 15,000,000,000.
nominated in USD
1,884,837 1,884,837 0
28 Feb 2024
Consilidation Reporting
29 Feb 2024 Share Capital - BUT 1,596,938
Currency Translation Adjustment 5,174
Investment in BUT 1,602,111
28 Feb 2024
PT Buku Usaha Pembayaran (BUP)
Account Description Dr Cr
No Entry
Bank 12,720,000,000
AR Related Party PT BUP : PT BUT 8,480,000,000
Share Capital 4,240,000,000
(to record capital fund received from BUT)
12,720,000,000 12,720,000,000 0
Bank 1,520,000,000
Other Receivables 1,520,000,000
(to record initial capital injection of MI Portion from BUKU)
Bank 760,000,000
Capital Reserved (Forex) 0
Share Capital 760,000,000
(to record additional capital injection of MI Portion from BUKU)
2,280,000,000 2,280,000,000 0
Current Structure
BUT
Shareholder Initial Capital % Ownership Additional Capital
29,532,000,000
Buku Pte. Ltd. 17,000,000,000 85.00% 25,102,200,000 42,102,200,000
Adi Halim 2,000,000,000 10.00% 2,953,200,000 4,953,200,000
Adjie Purbojati 1,000,000,000 5.00% 1,476,600,000 2,476,600,000
Total 20,000,000,000 100.00% 29,532,000,000
BUP
Shareholder Initial Capital % Ownership Additional Capital
5,000,000,000
PT Buku Usaha Teknolog 8,480,000,000 84.80% 4,240,000,000 12,720,000,000
Adi Harlim 1,000,000,000 10.00% 500,000,000 1,500,000,000
Adjie Purbojati 520,000,000 5.20% 260,000,000 780,000,000
Total 10,000,000,000 100.00% 5,000,000,000
31,812,000,000
Rp 15,736
Money transferred from BUKU to BUT in IDR in USD [mid.BI] in USD [Google]
Additional Fund to BUT 7,000,000,000 $ 444,832 $ 441,206
Payable to BUD 9,812,000,000 $ 623,527 $ 618,445
Initial Capital Fund to BUP 8,480,000,000 $ 538,882 $ 534,490
Additional Capital Injection 4,240,000,000 $ 269,441 $ 267,245
Total 29,532,000,000 $ 1,876,681 $ 1,861,386
Money transferred from BUKU to BUP in IDR in USD [mid.BI] in USD [Google]
Initial Capital Fund (MI) 1,520,000,000 $ 96,592 $ 95,805
Additional Capital Injection (MI) 760,000,000 $ 48,296 $ 47,902
Total 2,280,000,000 $ 144,888 $ 143,707
Total Money Transfer to Indo Entities 31,812,000,000 $ 2,021,569 $ 2,005,093
2,037,783
22,085
Rp101,889,139
$ 6,475
Reconciliation Interco BUD vs BUT
29 Feb 2024
BUD
Amount (In
Date Reference Text IDR) Date
4 Jul 2023 MJ/ID01/07/23/03074 Transfer to BUT for Lending Ops activity 5,312,000,000 4 Jul 2023
31-Oct-23 MJ/ID01/10/23/05662 Internal Transfer to BUT - Bank BNI RDL 1,000,000,000 31-Oct-23
15-Nov-23 MJ/ID01/11/23/06432 BNI 8885 to BNI BUT 1518 1,000,000,000 15-Nov-23
31-Jan-24 MJ/ID01/01/24/00222 BNI 819 to BNI BUT 529 500,000,000 31-Jan-24
21-Feb-24 Additional Money transferred in Feb 24 2,000,000,000 21-Feb-24
Balance 9,812,000,000
BUT
Amount (In
Reference Text IDR)
MJ/ID02/08/23/00492 Received money from BUD for Lending Ops activi 5,312,000,000
MJ/ID02/10/23/01170 Internal Transfer to BUT - Bank BNI RDL 1,000,000,000
MJ/ID02/11/23/01372 Internal Transfer BNI 8885 BUD to BNI 518 1,000,000,000
MJ/ID02/01/24/00176 BNI 819 to BNI BUT 529 500,000,000
Additional Money transferred in Feb 24 2,000,000,000
Balance 9,812,000,000
Reconciliation BUD vs BUP
31 Jan 2024
BUD
Amount (In
Date Reference Text IDR)
1 Jul 2022 BCA4567-22050255Opening Bank Account in BCA of BUP 1,000,000
Per TB 1,000,000
Ctrl 0.00
BUP
Amount (In
Date Reference Text IDR)
1 Jul 2022 BCA6688-22070001Opening Bank Account in BCA of BUP 1,000,000
Per TB 1,000,000
Ctrl 0.00
Reconciliation BUT vs BUP
BUT (Payable)
Amount (In
Date Reference Text IDR) Transaction Da
31 Dec 2022 MJ/ID02/12/22/00027 2212 Investment to BUP Series A 960,000,000
31 Dec 2022 MJ/ID02/12/22/00027 2212 Investment to BUP Series B 7,520,000,000
Total 8,480,000,000
Per TB 8,480,000,000
Difference 0
BUT (Receivables)
Amount (In
Date Reference Text IDR)
21 Jul 2022 BCA6889-22070001 Opening Bank Account BUP 1,000,000
Payment Notary Jose Dima Satria (Preparation of Corporation
8 Sep 2022 BCA6889-22090004 Documents) - deducted WHT 23 32,700,000
Payment WHT 23 of Notary Jose Dima Satria (Preparation of
10 Oct 2022 BCA6889-22100001 Corporation Documents) 600,000
Total 34,300,000
Per TB 34,300,000
Ctrl 0
BUP (Receivables)
Transaction Date Input Date Reference Journal No. Description
31-Mar-22 31-Dec-22 Manual Journal #21 Receivable from PT Buku Usaha Teknologi (Investment Series
31-Mar-22 31-Dec-22 Manual Journal #21 Receivable from PT Buku Usaha Teknologi (Investment Series
Total
Balance per TB
Difference
BUP (Payables)
Date Invoice No. Reference Journal No. Description
21-Jul-22 BCA6889-22070001 Opening Bank Account BUP
Payment Notary Jose Dima Satria (Preparation of
8-Sep-22 5912 BCA6889-22090004 Corporation Documents) - deducted WHT 23
Payment WHT 23 of Notary Jose Dima Satria (Preparation of
1-Nov-22 5912 Manual Journal #16 Corporation Documents)
Total
Balance per TB
Difference
Amount
960,000,000
###
###
###
0
Amount
1,000,000
32,700,000
600,000
34,300,000
34,300,000
0
Reconciliation Interco BUD vs BUKU
31 Jan 2024
Reval 42,077,537,211
Total 489,401,249,900
Different 5
BUKU (Receivable - NET)
Date Reference JE Text Amount (In USD)
14-Okt-20 DBSUSD-2010002 PT BUKU USAHA DIGITAL (IDR 464.399.600) 31,843.00
11-Nov-20 DBSUSD-2011004 PT BUKU USAHA DIGITAL 199,975
22/03/2021 VPUSDBILLS-001 PT Buku Usaha Digital - Investment 2,000,000
05/10/2021 VPUSDBILLS-001 PT Buku Usaha Digital - Investment 800,000
17/06/2021 VPUSDBILLS-001 PT Buku Usaha Digital - investment 2,000,000
14/07/2021 VPUSD-2107014 PT Buku Usaha Digital - investment 2,000,000
14/07/2021 VPUSD-2107013 PT Buku Usaha Digital - investment 2,000,000
22/07/2021 VPUSD-2107018 PT Buku Usaha Digital - investment 2,000,000
22/07/2021 VPUSD-2107019 PT Buku Usaha Digital - investment 2,000,000
10/07/2021 VPUSD-2110007 PT Buku Usaha Digital - Investment 250,000
13/04/2022 VP-USD2204019 PT Buku Usaha Digital - investment 2,000,000
25/04/2022 VP-USD2204031 PT Buku Usaha Digital - investment 1,000,000
20/05/2022 VP-USD2205018 PT Buku Usaha Digital - investment 10,000,000
22/12/2022 VP-USD2212008 PT Buku Usaha Digital - investment 1,000,000
17/05/2023 MJ/SG01/05/23/00125PT Buku Usaha Digital - investment 1,200,000
29-Aug-23 MJ/ID01/08/23/04223 2308 transfer in from BUKU PTE LTD 1,000,000
18-Dec-23 MJ/ID01/12/23/07237 2312 transfer in from BUKU PTE LTD 1,300,000
26-Apr-20 DBSUSD-2004008 Adjie Purbojati 785.01
26-Apr-20 DBSUSD-2004009 Adi Putra Negara Harlim 2,616.71
08-Mei-20 DBSUSD-2005001 Riyan Prayugo 1,215.29
30-Sep-20 ADHREM-009 Pay for BPJS Ketenagakerjaan period Sep 2020 1,627.95
31-Des-20 #11485 Rental Voffice BUD that was paid by BUKU 651
Total 30,982,606.35
Different 0.00
BI Middle Rate - 31 Jan 24 15796