CORRESP 1 filename1.htm spcorrespnov3-2010.htm
Via EDGAR
 
Mr. Brad Skinner
Mr. Bob Carrol
Division of Corporation Finance
Securities and Exchange Commission
100 F Street, N.E.
Washington, D.C. 20002
 
Re: 
SkyPeople Fruit Juice
Form 10-K for the fiscal year ended December 31, 2009
File No. 1-14523
 
Dear Mr. Skinner and Mr. Carrol:
 
We submit this letter in response to comments from the staff (the “Staff”) of the Securities and Exchange Commission (the “Commission”) contained in the letter dated September 27, 2010 (the “Comment Letter”), relating to the Annual Report on Form 10-K for the fiscal year ended December 31, 2009 (the “10-K Report”) of SkyPeople Fruit Juice, Inc. (the “Company”, “We” or “Us”).
 
We have responded to each of the Staff’s comments either by providing (i) information as requested by the Staff, (ii) an explanation if we do not believe an revision is necessary, or (iii) a proposed disclosure in future filings.  Our responses to the Staff’s comments are as follows (the numbered paragraphs below correspond to the numbered paragraphs of the Staff’s comment letter, which has been retyped in bold for your ease of reference):
 
Form 10-K for the fiscal year ended December 31, 2009
Management’s Discussion and Analysis of Financial Condition and Results of Operations, page 34
Comparison of Operation Results, page 49
Comparison of years ended December 31, 2009 and 2008, page 49
Operating Expense, page 52
 
1. We note your disclosure that you recorded all the depreciation expense related with your production machinery in general and administrative expenses in the squeezing season of 2008, and during the squeezing season of 2009, the depreciation expenses related to you production equipment was recorded in the cost of goods sold. Please quantify the amount of depreciation that was recorded in general and administrative expense in 2008, and the impact this had on your gross margins presented on page 50. Tell us why you classify the depreciation expense related to production machinery on different line items within your statement of operations based on the demand for your products. Further, clarify how this disclosure is consistent with Note 3 on page 89 which states deprecation related to property and equipment used in production is reported in cost of sales.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-1-

 
 
Response: In response to the Staff’s comment, the Company hereby clarifies to the Staff that we do not classify the depreciation expense related to production machinery on different line items within our statement of operations based on demand for our products. Rather, we classify such depreciation expense based on whether our production machinery and equipment are used in producing products.
 
As discussed in the 10-K Report, our business operations are mildly seasonable because our production of concentrated fruit juice is based on the availability of the fresh fruits. Our machinery and equipment are used in production only during the squeezing season when fresh fruits are available.  In accordance with Standards of Financial Accounting and Reporting, Amendment of ARB No. 43, paragraph 5 and footnote 2 of ARB 43, Chapter 4, issued by the Financial Accounting Standards Board in November 2004 (attached hereto as Exhibit A for your convenience), we consistently records depreciation expenses in cost of sales during the squeezing season when property and equipment are used in production; and in general and administrative expenses during non-squeezing season when they are not used in production. By doing this, our inventory will not be overstated as a consequence of low production activities during a non- squeezing season or during a period in a squeezing season when the production is abnormally low. This approach is consistent with our disclosure in Note 3 on page 89 of the 10-K that depreciation related to property and equipment used in production is reported in cost of sales. Property, plant and equipment are depreciated over their estimated useful lives using the straight line method over the useful lives of such property and equipment.
 
With respect to our disclosure on page 52 of the 10-K Report regarding the decrease in general and administrative expenses in 2009 compared to 2008 due to the decrease in depreciation expenses for our Huludao Wonder facility, our Huludao Wonder facility, which produces concentrated apple juice, was operating near its full capacity during the squeezing season of 2009.  Accordingly, substantially all the depreciation expenses related to our production machinery at Huludao Wonder were recorded in the cost of goods sold in 2009.  In 2008, our Huludao Wonder facility did not produce any concentrated apple juice during the squeezing season in 2008 due to the lower demand for concentrated apple juices in the international market as a result of the instability of the world financial markets and their influence on the global economy. Accordingly, depreciation expenses related to our production machinery in Huludao Wonder facility were recorded in the general and administrative expenses.
 
With respective to the disclosure of the depreciation expenses for our Huludao Wonder facility under the “operating expenses” of Item 7 or our 10K report, depreciation expense for Huludao Wonder facility included in general and administration expenses for the years ended December 31, 2009 and 2008 were $11,763 and $486,328, respectively. Depreciation expense included in cost of sales for the years ended December 31, 2009 and 2008 were $583,431 and $97,798, respectively.
 
The deprecation cost included in the cost of goods sold accounted for 98% and 17% of the total depreciation expenses (including depreciation expenses for other fixed assets) of Huludao Wonder facility in 2009 and 2008, respectively.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-2-

 
 
Our production capacity for concentrated apple juice is roughly estimated to be 10,000 tons annually. We only produced 1,251 tons of concentrated apple juice in 2008, which was about 13% of the total output capacity.  In 2009, we produced 9,051 tons of concentrated apple juice, which was about 91% of the total output capacity.
 
Depreciation expense included in general and administration expenses for the years ended December 31, 2009 and 2008 were $229,555 and $600,084, respectively. Depreciation expense included in cost of sales for the years ended December 31, 2009, and 2008 were $1,608,539 and $1,139,028, respectively. As a result, our gross margin of 2009 and 2008 was reduced by $$1,608,539 and $1,139,028, respectively, by the depreciation expenses.
 
We believe that the depreciation expenses of our property and equipment were correctly allocated, based on the nature of the use of such property and equipment, to the general and administration expenses and cost of goods sold in 2008 and 2009, respectively.
 
Other Income (Expenses), Net, page 53
2. We note your subsidy income of $2.2 million in 2009 from the local government, and that $1.3 million of that total was provided to support your kiwifruit industrialization development plan. We also note you recorded an additional $2.2 million in subsidy income from the Shaanxi government for similar programs in the six months ended June 30, 2010. Please revise your footnote disclosure to more fully describe the terms of these subsidies and your policies for recognition of these subsidies in income.
 
Response: As we disclosed in Note 3 of the 10K report, we recognize a government subsidy when there is reasonable assurance that we complied with any conditions attached to the grant and the grant will be received.  In response to the Staff’s comment, the Company hereby clarifies with the Staff that, as disclosed on page 53 of the 10-K Report, the local government granted the Company various subsidies based on the Company’s recognized status as a “High and New Technology Enterprise in Shaanxi Province” for the past three years.  Historically, there has been no specific condition or terms attached to any of our government grants. As such,  the Company recognized such amounts as other income at the time such amounts were granted to the Company. On page 24 of the 10-K Report, under the risk factor entitled “We benefit from various forms of governmental subsidies and grants, the withdrawal of which could affect our operations”, the Company further indicated to the effect that there is no assurance that the Company will continue to be eligible for government grants or other forms of government support. The Company believes that it has adequately and accurately disclosed the nature of the government subsidies and the accounting policy based on which such government subsidies were recognized with respect to its past government subsidies in the 10-K Report.  If the Company receives government grants or subsidies in the future, to the extent there are specific conditions and/or terms attached to such grants or subsidies, the Company fully intends to disclose such conditions and terms accordingly in the appropriate filing(s) with the Commission.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-3-

 
 
Liquidity and Capital Resource, page 54
3. We note that the number of days sales in account receivable increased significantly at December 31, 2009 as compared to the prior year end and appears to be significantly in excess of your stated credit terms. With a review towards additional disclosure, explain to us, in reasonable detail, the reason for the increase in your accounts receivable and how the resulting balance is consistent with the credit term you have disclosed in your filling.
 
Response: Our general sales agreement requires the distributors to pay us after we deliver the products to them, which is not contingent on resale to end users.  Our credit terms for distributors with good credit history are from 30 days to 90 days.  For new customers, we usually require 100% advance payment for direct export sales. As disclosed in the Critical Accounting Policies of our 10K report, our historical bad debt rate of our accounts receivable is less than 0.5%. Management believed that its allowance for doubtful accounts was adequate as of December 31, 2009. As of December 31, 2009, our accounts receivable within the term of 30 days accounted for 44% of our total outstanding accounts receivable; accounts receivable within the term of 60 days accounted for 38% of our total outstanding accounts receivable; accounts receivable within the term of 90 days accounted for 13% of our total outstanding accounts receivable; and accounts receivable within the term of over 120 days accounted for 5% of our total outstanding accounts receivable. We believe that the increase in accounts receivable turnover in days in 2009 compared with 2008 was mainly due to an increase of $16,570,957, or 86%, in revenue in the fourth quarter of 2009, compared to the same period of 2008. The accounts receivable increased by $12,492,941, or 84%, to $27,398,821 as of December 31, 2009 from $14,905,880 as of September 30, 2009, which was mainly due to the increase in revenue in the fourth quarter of 2009
 
4. Send us, as supplemental information, an aging of your accounts receivable as of December 31, 2008 and 2009. Clearly indicate the date of sales, terms of the sale, payment history, remaining balance and aging as of year-end.
 
Response: In response to the Staff’s comment, the Company hereby provides to the Staff the Accounts Receivable Analysis Report as Exhibit B to this letter for your review.
 
Financial Statements, page 75
Consolidated Statement of Operations and Comprehensive Income, page 78
 
5. Based on your disclosure on page 52, it appears that you have reported the depreciation expense for production machinery as an operating expense and hence, exclude this depreciation and amortization expenses from gross margin. To avoid placing under emphasis on “cash flow”, depreciation and amortization should not be positioned in the income statement in a manner which results in reporting a figure for income before depreciation; we refer you to SAB Topic 11:B. Please revise your presentation to comply with this guidance.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-4-

 
 
Response: SAB Topic 11: B states “If cost of sales or operating expenses exclude charges for depreciation, depletion and amortization of property, plant and equipment, the description of the line item should read somewhat as follows: "Cost of goods sold (exclusive of items shown separately below)" or "Cost of goods sold (exclusive of depreciation shown separately below).” Only part of our depreciation expenses of Huludao Wonder facility was excluded from cost of sales.  Depreciation expense for Huludao Wonder facility included in general and administration expenses for the years ended December 31, 2009 and 2008 were $11,763 and $486,328, respectively. Depreciation expense included in cost of sales for the years ended December 31, 2009 and 2008 were $583,431 and $97,798, respectively.
 
Therefore, we believe that the depreciation related to property, plant and equipment used in production was properly recorded as cost of sales and hence SAB Topic 11:B is properly followed.
 
6. We note that you operate four different manufacturing facilities, and that each “has a focus on juice products centering around one particular fruit according to the proximity of such manufacturing to the supply center of that fruit.” Separately, we note that your MD&A includes operating results for various fruit-based products. In view of these factors, explain to us how you have applied the guidance of ASC Topic 280-Segment Reporting. As part of your response, tell you how you have identified your operating segments and whether operating segments have been aggregated. To the extent you have aggregated segments, explain, in reasonable details, how you have applied the aggregation criteria of ASC paragraph 280-10-50-11, including similarity of economic characteristics. As part of your response, provide us with a copy of the report your chief operating decision maker reviews to make resource allocation decision and to assess performance.
 
Response:
A. Operating Segments and Aggregation
 
In response to the Staff’s comment, the Company respectfully advises the Staff that the Company has identified our operating segments based on FASB ASC 280 and applied the aggregation criteria of ASC paragraph 280-10-50-11 based on the following analysis:
 
Based on our understanding, FASB ASC 280 requires the use of management approach; that is, segment reporting depends on the firm's internal organization. FASB ASC 280 defines an operating segment as a component:
 
a) that engages in business activities generating revenues and incurring expenses;
 
b) whose operating results are regularly reviewed by the enterprise's chief operating decision maker (“CODM”) to allocate resources and assess performance; and
 
c) for which discrete financial information is available.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-5-

 
 
We have four subsidiaries that produce fruit juice and related fruit juice products. Each of our factories is located close to the fruit production area, which enables us to purchase directly from farmers and avoids the need to transport raw fruits over long distances to our processing facilities. Each of our subsidiaries has discrete financial information available. However, we do not internally evaluate our business on a separate operating segment basis and we view any strategic development of products and services as an integral part of our business and make any major business decisions and performance assessments on a consolidated basis. Our CODM maker allocates resources and reviews the overall performance of the Company as a whole instead of individual subsidiaries.  We therefore believe that the Company only has one operating segment according to FASB ASC 280.
 
The Company also takes into consideration of ASC280-10-50-11 when we determine  reportable segments of the Company. According to 280-10-50-11, aggregation of operating segments is allowed if the operating segments are similar in all of the following economic characteristics:
 
a. The nature of the products and services;
 
b. The nature of the production processes;
 
c. The type or class of customer for their products and service;
 
d. The methods used to distribute their products or provide their service;
 
e. If applicable, the nature of the regulatory environment, for example, banking, insurance, or public utilities.
 
As all of our operating subsidiaries primarily produce fruit juice and fruit juice related products. They all utilize the same manufacturing processes, logistics networks, sales and marketing resources. All of our operating subsidiaries target similar market demographics. All of our operating subsidiaries are located in the PRC with a similar environment such as banking, insurance, or public utilities. We believe that all our subsidiaries share similar economic characteristics.
 
We believe that all the subsidiaries could be aggregated into to one reportable segment according to 280-10-50-11, where we need to consider them as separate operating segments.
 
Although we do not believe that we currently operate in more than one reportable segment, we will continuously evaluate possible segment reporting along with the development of our business.
 
B. Review of Chief Operating Decision Maker
 
In response to the Staff’s request, attached as Exhibit C to this letter is a copy of the reports which contain the discrete financial information of each of our subsidiaries. Please note that our chief operating decision maker does not make resource allocation and assess performance by reviewing those reports.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-6-

 
 
The term chief operating decision maker identifies a function, not necessarily a manager with a specific title. That function is to allocate resources to and assess the performance of the segments of a public entity. Often the chief operating decision maker of a public entity is its chief executive officer or chief operating officer, but it may be a group consisting of, for example, the public entity's president, executive vice presidents, and others.
 
We have financial data from each subsidiary. Mr. Yongke Xue, our Chief Executive Officer and Chairman of the Board of Directors, is ultimately responsible for allocating resources based on a total Company perspective, not based on individual warehouse, facility or operating subsidiary perspective. Our Chief Executive Officer’s primary financial focus is on consolidated operating results and consolidated cash flow. The Chief Executive Officer's decisions, whether they affect the Company as a whole or just one business unit, are based on these consolidated metrics rather than any measure of profitability at the business unit level.
 
7. Explain to us how you have considered the disclosure requirements of ASC paragraph 280-10-50-21 and 280-10-50-40 through 280-10-50-42.
 
Response:
A. FASB ASC paragraph 280-10-50-21
 
FASB ASC 280-10-50-21 is related with factors used to identify the public entity's reportable segments and types of products and services from which each reportable segment derives its revenues. Please refer to our response to comment No. 6.
 
B. FASB ASC paragraph 280-10-50-40
 
The Company considered FASB ASC 280-10-50-40 in determining the level of its disclosure of revenues for each of its products. FASB ASC 280-10-50-40 states: “A public entity shall report the revenues from external customers for each product and service or each group of similar products and services unless it is impracticable to do so.” Our fruit puree concentrate, juice concentrate, fruit juice, fresh fruit and “all other” products represented 12%, 45%, 16%,18% and 9% of our consolidated revenues in fiscal year 2009, respectively. The “all other” products category included kiwifruit seeds, apple aroma, etc. Our products are sourced from similar production lines, use the same categories of ingredients and packaging, are distributed through the same logistics networks, are purchased by the same core customers and are subject to oversight from the same regulatory agencies. Based on the foregoing facts, we determined that these products would be considered a “group of similar products” and would therefore not require separate disclosure under FASB ASC 280-10-50-40. However, we voluntarily provide supplemental disclosure in our Management's Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) because we believe our investors would benefit from this information. In future filings, we will include the revenue by product disclosure currently in the MD&A section within our footnote of the financial statements.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-7-

 
 
C. FASB ASC Paragraph 280-10-50-41
 
Based on FASB ASC 280-10-50-41, the disclosure of geographic information: in future filings, if revenue from external customers attributed to an individual foreign country is material, then those revenues will be disclosed separately. The Company currently manufactures and sells directly within the PRC, and most of the export sales are though distributors. We sell to distributors in the PRC and therefore are not certain exactly where our exported fruit juice concentrated products are ultimately sold. We estimate that our main export markets are the United States, the European Union, South Korea, Russia and the Middle East.
 
D. FASB ASC Paragraph 280-10-50-42
 
In accordance with FASB ASC 280-10-50-42, the disclosure of information about major customers, we will continue to disclose major customers in our future filings. In the Annual Report on Form 10-K for the fiscal year 2009, the Company disclosed the sales percentage and accounts receivable percentage of two customers, which account for more than 10% of the total revenue in fiscal year 2010.
 
The Company hereby acknowledges that (i) the Company is responsible for the adequacy and accuracy of the disclosure in the filing; (ii) staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filing and, (iii) the Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States.
 
We appreciate your attention to this matter.  If you would like to discuss any of the foregoing, you may reach me in my office at 818-390-1272.
 
 
Sincerely,
 
SkyPeople Fruit Juice, Inc.
   
By:
/s/ Spring Liu                              
 
Spring Liu
 
Chief Financial Officer
 
cc:
 
 
SkyPeople Fruit Juice, Inc.
 
Xue Yongke, Chief Executive Officer and Chairman of the Board of Directors
 
 
Wilson Sonsini Goodrich & Rosati, Professional Corporation
 
Laura Luo, Esq.
 
SkyPeople Fruit Juice, Inc.
Add: 16F, China Development Bank Tower, No. 2 Gaoxin 1st RD, Xi'an, China     Postcode: 710075
Tel:  0086-29-88377001    Fax:  0086-296-88377295
www.skypeoplefruitjuice.com
 
-8-

 
 
Exhibit A
Financial Accounting Standards Board

 
 
Original
Pronouncements
 
As Amended
 
 

 
Statement of Financial Accounting
 
Standards No. 151


 
Inventory Costs
 
an amendment of ARB No. 43, Chapter 4
 
 
 

 
Copyright © 2008 by Financial Accounting Standards Board. All rights reserved. No part of this publication may be reproduced, stored in a retrieval system, or transmitted, in any form or by any means, electronic, mechanical, photocopying, recording, or otherwise, without the prior written permission of the Financial Accounting Standards Board.
 
 
 
 

 
 
FAS151
 
Statement of Financial Accounting Standards No. 151
Inventory Costs
 
an amendment of ARB No. 43, Chapter 4

STATUS

Issued: November 2004
 
Effective Date: For inventory costs incurred during fiscal years beginning after June 15, 2005
 
Affects: Amends ARB 43, Chapter 4, paragraph 5 and footnote 2
               Amends FAS 144, paragraph A3
Affected by: No other pronouncements
 
SUMMARY
 
This Statement amends the guidance in ARB No. 43, Chapter 4, "Inventory Pricing," to clarify the account­ing for abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). Para­graph 5 of ARB 43, Chapter 4, previously stated that"... under some circumstances, items such as idle facility expense, excessive spoilage, double freight, and rehandling costs may be so abnormal as to require treatment as current period charges...." This Statement requires that those items be recognized as current-period charges regardless of whether they meet the criterion of “so abnormal." In addition, this Statement requires that alloca­tion of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities.
 
Reasons for Issuing This Statement
 
This Statement is the result of a broader effort by the FASB to improve the comparability of cross-border financial reporting by working with the International Accounting Standards Board (IASB) toward develop­ment of a single set of high-quality accounting standards. As part of that effort, the FASB and the IASB identi­fied opportunities to improve financial reporting by eliminating certain narrow differences between their exist­ing accounting standards. The accounting for inventory costs, in particular, abnormal amounts of idle facility expense, freight, handling costs, and spoilage, is one such narrow difference that the FASB decided to address by issuing this Statement. As currently worded in ARB 43, Chapter 4, the term so abnormal was not defined and its application could lead to unnecessary noncomparability of financial reporting. This Statement elimi­nates that term.
 
How the Changes in This Statement Improve Financial Reporting
 
ARB 43, Chapter 4, and IAS 2, Inventories, are based on the principle that the primary basis of accounting for inventory is cost. Both those accounting standards also require that abnormal amounts of idle facility ex­pense, freight, handling costs, and spoilage be recognized as current-period charges; however, differences in the wording of the two standards could lead to inconsistent application of those requirements. This Statement improves financial reporting by amending ARB 43, Chapter 4, to clarify that abnormal amounts of costs should be recognized as period costs. The amending language is similar to that in IAS 2, in order to promote consistent application of those standards.

FAS151-1
 
 

 
FAS151                                                            FASB Statement of Standards
 
Statement of Financial Accounting Standards No. 151
 
Inventory Costs
 
an amendment of ARB No. 43, Chapter 4
 
 
CONTENTS
Paragraph
 Numbers

Introduction…………………..………………………………………………………………… 1
Standards of Financial Accounting and Reporting:
Amendment of ARB No. 43, Chapter 4……………….…………………………..…. 2
OtherAmendment to Existing Pronouncements………………………………...…… 3
Transitional Disclosures…………………………...………………………………… 4
Effective Date and Transition……………………………..…………………………  5
Appendix: Background Information and Basis for Conclusions…..…………………….. A1-A11
 
 
INTRODUCTION
 
1. ARB No. 43, Chapter 4, "Inventory Pricing," dis­cusses the general principles applicable to the pricing ofinventory. Paragraph 5 ofARB 43, Chapter 4 pro­vides guidance on allocating certain costs to inven­tory. This Statement amends ARB 43, Chapter 4, to clarify that abnormal amounts of idle facility ex­pense, freight, handling costs, and wasted materials (spoilage) should be recognized as current-period charges. In addition, this Statement requires that allo­cation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities.
 
STANDARDS OF FINANCIAL ACCOUNTING AND REPORTING
 
Amendment of ARB No. 43, Chapter 4
 
2. Paragraph 5 and footnote 2 of ARB 43, Chapter 4, are amended as follows: [Added text is underlined and deleted text is struck out.]
 
5. In keeping with the principle that account­ing is primarily based on cost, there is a pre­sumption that inventories should be stated at cost- Inventories are presumed to be stated at cost. The definition of cost as applied to in­ventories is understood to mean acquisition
 
and production cost,2 and its determination involves many considerationsproblems. Al­though principles for the determination of in­ventory costs may be easily stated, their ap­plication, particularly to such inventory items as work in process and finished goods, is dif­ficult because of the variety of considerations problems encountered in the allocation of costs and charges. For example, variable pro­duction overheads are allocated to each unit of production on the basis of the actual use of the production facilities. However, the alloca­tion of fixed production overheads to the costs of conversion is based on the normal capacity of the production facilities. Normal capacity refers to a range of production lev­els. Normal capacity is the production ex­pected to be achieved over a number of peri­ods or seasons under normal circumstances, taking into account the loss of capacity result­ing from planned maintenance. Some varia­tion in production levels from period to period is expected and establishes the range of normal capacity. The range of normal ca­pacity will vary based on business- and industry-specific factors. Judgment is re­quired to determine when a production level is abnormally low (that is, outside the range of expected variation in production). Ex­amples of factors that might be anticipated to
 

FAS151-2
 
 

 
FAS151                                                                  FASB Statement of Standards
 
cause an abnormally low production level in­clude significantly reduced demand, labor and materials shortages, and unplanned facil­ity or equipment downtime. The actual level of production may be used if it approximates normal capacity. In periods of abnormally high production, the amount of fixed over­head allocated to each unit of production is decreased so that inventories are not meas­ured above cost. The amount of fixed overhead allocated to each unit of production is not increased as a consequence of abnormally low production or idle plant.

 
5A. Unallocated overheads are recognized as an expense in the period in which they are in-curred.under some circumstances, Other items such as abnormal idle facility expense, excessive spoilage, double freight, and rehan-dling costs, may be so abnormaland amounts of wasted materials (spoilage)as-to require treatment as current period charges rather than as a portion of the inventory cost. Also, under most circumstances, general and ad­ministrative expenses— should be included as period charges, except for the portion of such expenses that may be clearly related to production and thus constitute a part of inven­tory costs (product charges). Selling expenses constitute no part of inventory costs. It should also be recognized that tThe exclusion of all overheads from inventory costs does not con­stitute an accepted accounting procedure. The exercise of judgment in an individual situa­tion involves a consideration of the adequacy of the procedures of the cost accounting sys­tem in use, the soundness of the principles thereof, and their consistent application.

_________________________________________
2 In the case of goods which have been written down below cost at the close of a fiscal periodyear, such reduced amount is to be considered the cost for subsequent accounting pur­poses. Paragraph 14 of APB Opinion No. 28, Interim Fi­nancial Reporting, provides guidance for preparing interim financial statements.
2a General and administrative expenses ordinarily should be charged to expense as incurred but may be accounted for as
 
contract costs under the completed-contract method of ac­counting or, in some circumstances, as indirect contract costs by government contractors.
 
Other Amendment to Existing Pronouncements
 
3.           Paragraph A3 of FASB Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, is amended as follows:

An entity owns a manufacturing facility that together with other assets is tested for recov-erability as a group. In addition to long-lived assets (Assets A-D), the asset group includes inventory, which is reported at the lower of cost or market in accordance with ARB No. 43, Chapter 4, "Inventory Pricing," as amended by FASB Statements No. 133, Ac­counting for Derivative Instruments and Hedging Activities, and No. 151, Inventory Costs, and other current assets and liabilities that are not covered by this Statement. The $2.75 million aggregate carrying amount of the asset group is not recoverable and ex­ceeds its fair value by $600,000. In accord­ance with paragraph 14, the impairment loss of $600,000 would be allocated as shown be­low to the long-lived assets of the group. [Table has been omitted here.]
 
Transitional Disclosures
 
4. The disclosures required by paragraph 19(c) of APB Opinion No. 20, Accounting Changes, are applicable if significant changes to an entity's inven­tory accounting result from the adoption of this Statement.
 
Effective Date and Transition
 
5. The provisions of this Statement shall be effective for inventory costs incurred during fiscal years beginning after June 15, 2005. Earlier application is permitted for inventory costs incurred during fiscal years beginning after the date this Statement is is­sued. The provisions of this Statement shall be applied prospectively.
 
The provisions of this Statement need
not be applied to immaterial items.

FAS151-3
 
 

 
FAS151                                                               FASB Statement of Standards
    This Statement was adopted by the unanimous vote of the seven members of the Financial Accounting Standards Board:
 
Robert H. Herz,                                G. Michael Crooch                                           Leslie F. Seidman
Chairman                                         Gary S. Schieneman                                           Edward W. Trott
George J. Batavick                           Katherine Schipper
 
Appendix

BACKGROUND INFORMATION AND
BASIS FOR CONCLUSIONS
Introduction
A1. This appendix summarizes considerations that Board members deemed significant in reaching the conclusions in this Statement. It includes reasons for accepting certain approaches and rejecting others. In­dividual Board members gave greater weight to some factors than to others.

Background Information
A2. In September 2002, the FASB and the Interna­tional Accounting Standards Board (IASB) (collec­tively, the Boards) committed to a broad effort to im­prove international comparability of financial reporting by working toward development of a single set of high-quality accounting standards. As part of that effort, the Boards jointly undertook a short-term project to eliminate certain narrow differences be­tween the accounting pronouncements issued by the IASB and the accounting standards issued by the FASB. Both Boards agreed to limit the scope of the short-term project to issues for which (a) the Boards' respective accounting pronouncements were differ­ent; (b) convergence to a high-quality solution would appear to be achievable in the short-term, usually by selecting between the existing standards of either the FASB or the IASB; and (c) the issue was not within the scope of other projects on the current agenda of either Board. The accounting for inventory costs, in particular, the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted materials (spoilage), is one such difference that the FASB decided should be addressed in the short-term convergence project. While the Board be­lieves ARB 43, Chapter 4, and IAS 2, Inventories, are based on the same principle—that abnormal amounts of such costs should be recognized as current-period
 
charges—the Board decided that differences in the wording of the two standards could have led to in­consistent application of that principle.
A3. In December 2003, the Board issued an Expo­sure Draft, Inventory Costs, for a 120-day comment period. The Board received 26 comment letters on the Exposure Draft. In August 2004, the Board rede-liberated the issues identified in the Exposure Draft and concluded that on the basis of existing informa­tion, it could reach an informed decision without a public hearing.
 
Basis for Conclusions
 
A4. Paragraph 5 of ARB 43, Chapter 4, previously stated that "...under some circumstances, items such as idle facility expense, excessive spoilage, double freight, and rehandling costs may be so abnormal as to require treatment as current period charges " In the Exposure Draft, the Board pro- posed amending paragraph 5 to adopt the language of IAS 2. That proposed amendment would have (a) clarified that abnormal amounts of idle facility ex- pense, freight, handling costs, and wasted materials (spoilage) should be recognized as current-period charges, regardless of whether the "so abnormal" criterion is met and (b) incorporated into ARB 43, Chapter 4, guidance for determining whether idle capacity was abnormal. In proposing that amendment, the Board believed that adopting the language used in IAS 2, in this instance, would not substantially change current inventory accounting practice in the United States.
 
A5. Many respondents to the Exposure Draft dis­agreed with the Board's conclusion that the proposed amendment would not substantially change current inventory accounting practice. In particular, they noted that incorporating the guidance from IAS 2 that states that fixed production overhead costs should be allocated to inventory based on the "normal capac­ity" of the production facility would result in recogni­tion of all unfavorable volume variances as a period expense, while favorable variances that are normal would be recognized in inventory. Those respondents


FAS151-4
 
 

 
FAS151
Inventory Costs
 
noted that under ARB 43, Chapter 4, volume vari­ances are recognized as a period cost only when the "so abnormal" criterion is met. For that reason and others, some respondents urged the Board not to pro­ceed with the proposed changes unless and until a comprehensive project on inventory accounting is undertaken.
 
A6. In its redeliberations, the Board reaffirmed its decision to amend ARB 43, Chapter 4, to clarify that abnormal amounts of idle facility expense, freight, handling costs, and wasted materials (spoilage) should be recognized as a period expense regardless of whether the "so abnormal" criterion is met. How­ever, to address respondents' concerns, the Board de­cided that the amendment should include guidance slightly more detailed than that in IAS 2 regarding normal capacity. In particular, the Board decided to add guidance clarifying that normal capacity refers to a range of production levels within which ordinary variations in production levels are expected. The Board believes the amendment to ARB 43, Chap­ter 4, as modified, will not lead to significant changes in inventory accounting practice.
 
A7. Some respondents to the Exposure Draft re­quested that the Board provide definitions of certain terms such as fixed and variable production over­heads, low production, and idle plant. The Board considered those requests but decided not to provide those definitions because the terms have been used for many years and, therefore, should be well under­stood by constituents.
 
Effective Date and Transition
 
A8. The Board decided that this Statement should be effective for fiscal years beginning after June 15, 2005. The Board does not anticipate significant changes in financial reporting to result from these clarifications and therefore does not believe that a more significant amount of lead time is required prior to implementation. Further, early application of the provisions of this Statement is permitted. Allowing early adoption will enable entities based in the
   Euro­pean Union that report under U.S. generally accepted accounting principles to implement these provisions prior to the requirement to report under international financial reporting standards.
 
A9. The Exposure Draft reflected the Board's deci­sion that prospective application of the provisions of this Statement would be appropriate because the ef­fects of retrospective application may not be deter-minable for many entities or because the cost to ac­complish retrospective application would be excessive in relation to the benefits to users of the fi­nancial statements.
 
A10. Several respondents to the Exposure Draft asked the Board to clarify whether the provisions of this Statement were intended to be applied to inven­tory on hand as of the date of adoption. In response, the Board clarified that this Statement applies only to inventory costs incurred during periods beginning af­ter the date of adoption.

 
Benefits and Costs
 
A11. The mission of the FASB is to establish and improve standards of financial accounting and re­porting for the guidance and education of the public, including preparers, auditors, and users of financial information. In fulfilling that mission, the Board en­deavors to determine that a proposed standard will fill a significant need and that the costs imposed to meet that standard, as compared with other alterna­tives, are justified in relation to the overall benefits of the resulting information. Although the costs to implement a new standard may not be borne evenly, investors and creditors—both present and potential—and other users of financial information benefit from improvements in financial reporting, thereby facilitating the functioning of markets for capital and credit and the efficient allocation of re­sources in the economy. The Board believes the ben­efit of reducing the possibility for potential misinter­pretation of the principles of inventory pricing outweighs the cost of applying this Statement.
 
FAS151-5
 
 

 
 
Exhibit B
EXHIBIT B   -  AR ANALYSIS 2008 AND 2009
 
AR Analysis as of 12/31/2008 (in U.S. $)
 
Subsidiaries
 
Current
   
30 Days
   
30 Days-
60 Days
   
61 Days-
90 Days
   
91 Days-
120 Days
   
>120 Days
 
Huludao Wonder
    -       -       -       -       -       -  
SkyPeople (China)
    7,510,706       15,104       -       -       -       -  
Shaanxi Qiyiwangguo
    3,790,549       -       -       -       -       -  
Allowance of Bad Debt
    (2,939 )     (15,104 )                                
Total
    11,298,315       -       -       -       -       -  
 
Subsidiaries
 
Balance
as of
12/31/2007
   
2008
Sales
   
Payment
in 2008
   
Currency
Alignment
   
Balance
as of
12/31/2008
 
Huludao Wonder
    2,500,059       -       (2,624,331 )     124,272       -  
SkyPeople (China)
    3,397,454       29,651,738       (25,839,561 )     316,179       7,525,809  
Shaanxi Qiyiwangguo
    3,256,174       9,984,753       (9,648,373 )     197,994       3,790,549  
Allowance of Bad Debt
                              (18,043 )
Total
    9,153,687       39,636,491       (38,112,265 )     638,445       11,298,315  

AR Analysis as of 12/31/2009 (in U.S. $)
 
Subsidiaries
 
Current
   
30 Days
   
30 Days-
60 Days
   
61 Days-
90 Days
   
91 Days-
120 Days
   
>120 Days
 
Huludao Wonder
    2,061,551       -       -       -       -       -  
SkyPeople (China)
    16,169,526       488,448       85,184       30,454       -       -  
Shaanxi Qiyiwangguo
    8,505,433       101,175       -       -       -       -  
Allowance of Bad Debt
    -       -       (12,496 )     (30,454 )     -       -  
Total
    26,736,510       589,624       72,688       -       -       -  
 
Subsidiaries
 
Balance
as of
12/31/2008
   
2009
Sales
   
Payment
in 2009
   
Currency
Alignment
   
Balance
as of
12/31/2009
 
Huludao Wonder
    -       4,917,459       (2,856,935 )     1,026       2,061,551  
SkyPeople (China)
    7,525,809       25,986,148       (16,739,203 )     857       16,773,612  
Shaanxi Qiyiwangguo
    3,790,549       20,263,806       (15,487,032 )     39,285       8,606,608  
Allowance of Bad Debt
    (18,043 )                             (42,950 )
Total
    11,298,315       51,167,414       (35,083,169 )     41,169       27,398,821  
 
 
B-1

 
 
Exhibit C
EXHIBIT C  -  FINANCIAL STATEMENTS 2009
 
资 产 负 债 表 Balance Sheet
 编制单位:陕西天人有机食品股份有限公司 SkyPeople (China)
         
12/31/09
 
             
资        产  ASSETS   行次 No.     期末数 Balance (RMB)  
流动资产:
 CURRENT ASSETS
    1        
货币资金
 Cash and cash equivalents
    2       65,354,034  
应收账款
 Accounts receivable
    3       117,501,740  
其它应收款
 Other receivables
    4       93,450  
预付账款
 Prepaid expenses
    5       32,537,017  
应收补贴款
 Subsidy receivables
    6       720,000  
存货
 Inventory
    7       5,843,975  
关联方应收
 Intercompany receivables
    8       (1,135,710 )
其它流动资产
 Other current assets
    9          
                   
流动资产合计
 CURRENT ASSETS
    10       220,914,506  
非流动资产:
 Non-current assets
    11          
长期投资:
 Long-term investment:
    12          
长期股权投资
 Long-term equity investment
    13       107,410,000  
长期债权投资
 Long-term debt investment
    14          
长期投资合计
 Total long term investment
    15       107,410,000  
固定资产:
 Fixed assets:
    16          
固定资产原价
 Fixed assets
    17       74,123,720  
减:累计折价
 Accumulated depreciation
    18       18,426,529  
固定资产净额
 Fixed assets (net)
    19       55,697,190  
工程物资
 Project materials
    20          
在建工程
 Construction in progress
    21          
固定资产合计
 Fixed assets total
    22       55,697,190  
无形资产及其他资产:
 Intangible assets and other assets
    23          
无形资产
 Intangible assets
    24       9,580,724  
长期待摊费用
 Long-term deferred expenses
    25          
其它长期资产
 Other long-term assets
    26          
无形资产及其他资产合计
 Intangible assets and other assets total
    27       9,580,724  
递延税项
 Deferred tax assets
    28          
        29          
资 产 总 计
 TOTAL ASSETS
    30       393,602,421  
流动负债:
 CURRENT LIABILITIES
    31          
短期借款
 Short-term payables
    32          
应付票据
 Notes payables
    33       -  
应付账款
 Accounts payables
    34       3,841,652  
预收账款
 Advances from customers
    35       7,556,721  
应付工资
 Accrued payroll
    36       180,912  
应付福利费
 Accrued warfare
    37       935,820  
应交税金
 Income tax payable
    38       12,824,454  
其它应交款
 Other tax payables
    39       139,908  
其它应付款
 Other payables
    40       918,152  
预提费用
 Accrued expenses
    41       698,774  
关联方应付
 Intercompany payables
    42       121,282,914  
一年内到期的长期负债
 Current portion of long-term loan
    43          
其它流动负债
 Other current liabilities
    44          
        45          
流动负债合计
 Total current liabilities
    46       148,379,305  
        47          
长期负债:
 Long-term liabilities:
    48          
长期借款
 Long-term loan
    49          
长期应付款
 Long-term payables
    50          
长期负债合计
 Total Long-term liabilities:
    51          
        52          
递延税款贷项
 Deferred tax payables
    53          
        54          
负 债 合 计
 TOTAL LIABILITIES
    55       148,379,305  
所有者权益(或股东权益):
 STOCKHOLDERS’ EQUITY
    56          
实收资本(或股本)
 Common stock
    57       88,000,000  
资本公积
 Capital reserve
    58       239,296  
盈余公积
 Additional paid-in capital
    59       14,782,229  
        60          
未分配利润
 Retained earnings
    61       142,201,591  
所有者权益(或股东权益)合计
 Total stockholders' equity
    62       245,223,116  
少数股东权益
 Noncontrolling interests
    63          
负债和所有者权益总计
 TOTAL LIABILITIES AND EQUITY
    64       393,602,421  
 

 
C-1

 
 
2009年利润表 Income Statement 2009
 编制单位:陕西天人有机食品股份有限公司 SkyPeople (China)
             
     
行次 No.
     (RMB) 12/31/09  
一、主营业务收入
Revenue
    1       155,309,550  
  减:主营业务成本
Cost of sales
    2       91,126,215  
主营业务税金及附加
Sales tax on revenue
    3       1,054,503  
二、主营业务利润(亏损以“-”号填列)
Gross Profit
    4       63,128,831  
加:其他业务利润(亏损以“-”号填列)
Other income (expense)
    5       2,546,213  
减:营业费用
Selling expenses
    6       3,523,465  
管理费用
General and administrative
    7       12,712,954  
财务费用
Interest income/expense
    8       2,049,018  
三、营业利润(亏损以“-”号填列)
Income from Operations
    9       47,389,607  
补贴收入
Subsidy income
    10       5,815,345  
四、利润总额(亏损总额以“-”号填列)
Income Before Income Taxes
    11       53,204,952  
减:所得税
Income Tax Expenses
    12       13,301,238  
五、净利润(净亏损以“-”号填列)
Net Income
    13       39,903,714  

 
C-2

 
 资  产  负  债  表 Balance Sheet
编制单位:西安天人现代有机农业有限公司 Shaanxi Qiyiwangguo
     
12/31/09
 
         
资        产
 ASSETS
 
行次 No.
   
期末数 Balance (RMB)
 
流动资产:
 CURRENT ASSETS
    1        
货币资金
 Cash and cash equivalents
    2       23,926,998  
应收账款
 Accounts receivable
    3       58,662,550  
其它应收款
 Other receivables
    4       64,600  
预付账款
 Prepaid expenses
    5       3,018,300  
应收补贴款
 Subsidy receivables
    6          
存货
 Inventory
    7       11,263,141  
关联方应收
 Intercompany receivables
    8       71,219,574  
其它流动资产
 Other current assets
    9          
流动资产合计
 CURRENT ASSETS
    10       168,155,163  
非流动资产:
 Non-current assets
    11          
长期投资:
 Long-term investment:
    12          
长期股权投资
 Long-term equity investment
    13          
长期债权投资
 Long-term debt investment
    14          
长期投资合计
 Total long term investment
    15          
固定资产:
 Fixed assets:
    16          
固定资产原价
 Fixed assets
    17       46,625,179  
减:累计折价
 Accumulated depreciation
    18       18,361,480  
固定资产净额
 Fixed assets (net)
    19       28,263,699  
工程物资
 Project materials
    20          
在建工程
 Construction in progress
    21       198,969  
固定资产合计
 Fixed assets total
    22       28,462,667  
无形资产及其他资产:
 Intangible assets and other assets
    23          
无形资产
 Intangible assets
    24       9,395,454  
长期待摊费用
 Long-term deferred expenses
    25          
其它长期资产
 Other long-term assets
    26          
无形资产及其他资产合计
 Intangible assets and other assets total
    27       9,395,454  
递延税项
 Deferred tax assets
    28          
        29          
资 产 总 计
 TOTAL ASSETS
    30       206,013,284  
流动负债:
 CURRENT LIABILITIES
    31          
短期借款
 Short-term payables
    32          
应付票据
 Notes payables
    33          
应付账款
 Accounts payables
    34       4,901,128  
预收账款
 Advances from customers
    35       2,387,134  
应付工资
 Accrued payroll
    36       70,390  
应付福利费
 Accrued warfare
    37       670,916  
应交税金
 Income tax payable
    38       10,229,872  
其它应交款
 Other tax payables
    39       125,365  
其它应付款
 Other payables
    40       141,242  
 预提费用
 Accrued expenses
    41          
关联方应付
 Intercompany payables
    42          
一年内到期的长期负债
 Current portion of long-term loan
    43          
其它流动负债
 Other current liabilities
    44          
        45          
流动负债合计
 Total current liabilities
    46       18,526,047  
        47          
长期负债:
 Long-term liabilities:
    48          
长期借款
 Long-term loan
    49          
长期应付款
 Long-term payables
    50          
长期负债合计
 Total Long-term liabilities:
    51          
        52          
递延税款贷项
 Deferred tax payables
    53          
        54          
负 债 合 计
 TOTAL LIABILITIES
    55       18,526,047  
所有者权益(或股东权益):
 STOCKHOLDERS’ EQUITY
    56          
实收资本(或股本)
 Common stock
    57       40,000,000  
资本公积
 Capital reserve
    58          
盈余公积
 Additional paid-in capital
    59       5,880,299  
        60          
未分配利润
 Retained earnings
    61       141,606,938  
所有者权益(或股东权益)合计
 Total stockholders' equity
    62       187,487,237  
少数股东权益
 Noncontrolling interests
    63          
负债和所有者权益总计
 TOTAL LIABILITIES AND EQUITY
    64       206,013,284  

 
C-3

 
 
2009年利润表 Income Statement 2009
编制单位:西安天人现代有机农业有限公司 Shaanxi Qiyiwangguo
             
     
行次 No.
     (RMB) 12/31/09  
一、主营业务收入
Revenue
    1       266,734,647  
减:主营业务成本
Cost of sales
    2       161,268,499  
主营业务税金及附加
Sales tax on revenue
    3       1,725,152  
二、主营业务利润(亏损以“-”号填列)
Gross Profit
    4       103,740,996  
加:其他业务利润(亏损以“-”号填列)
Other income (expense)
    5       2,089,058  
减:营业费用
Selling expenses
    6       2,457,097  
管理费用
General and administrative
    7       4,335,910  
财务费用
Interest income/expense
    8       (131,942 )
三、营业利润(亏损以“-”号填列)
Income from Operations
    9       99,168,990  
补贴收入
Subsidy income
    10       9,000,000  
四、利润总额(亏损总额以“-”号填列)
Income Before Income Taxes
    11       108,168,990  
减:所得税
Income Tax Expenses
    12       27,042,248  
五、净利润(净亏损以“-”号填列)
Net Income
    13       81,126,743  

 
C-4

 
 
资  产  负  债  表 Balance Sheet
编制单位:葫芦岛万佳果业有限责任公司 Huludao Wonder
         
12/31/09
 
             
资        产
 ASSETS
 
行次 No.
   
期末数 Balance (RMB)
 
流动资产:
 CURRENT ASSETS
    1        
货币资金
 Cash and cash equivalents
    2       3,710,236  
应收账款
 Accounts receivable
    3       14,071,938  
其它应收款
 Other receivables
    4       658,244  
预付账款
 Prepaid expenses
    5       929,108  
应收补贴款
 Subsidy receivables
    6          
存货
 Inventory
    7       16,072,647  
关联方应收
 Intercompany receivables
    8       (13,291,855 )
其它流动资产
 Other current assets
    9          
流动资产合计
 CURRENT ASSETS
    10       22,150,318  
非流动资产:
 Non-current assets
    11          
长期投资:
 Long-term investment:
    12          
长期股权投资
 Long-term equity investment
    13          
长期债权投资
 Long-term debt investment
    14          
长期投资合计
 Total long term investment
    15          
固定资产:
 Fixed assets:
    16          
固定资产原价
 Fixed assets
    17       54,139,919  
减:累计折价
 Accumulated depreciation
    18       10,430,810  
固定资产净额
 Fixed assets (net)
    19       43,709,108  
工程物资
 Project materials
    20          
在建工程
 Construction in progress
    21          
固定资产合计
 Fixed assets total
    22       43,709,108  
无形资产及其他资产:
 Intangible assets and other assets
    23          
无形资产
 Intangible assets
    24       34,673,153  
长期待摊费用
 Long-term deferred expenses
    25          
其它长期资产
 Other long-term assets
    26          
无形资产及其他资产合计
 Intangible assets and other assets total
    27       34,673,153  
递延税项
 Deferred tax assets
    28          
        29          
资 产 总 计
 TOTAL ASSETS
    30       100,532,580  
流动负债:
 CURRENT LIABILITIES
    31          
短期借款
 Short-term payables
    32       37,000,000  
应付票据
 Notes payables
    33          
应付账款
 Accounts payables
    34       8,797,801  
预收账款
 Advances from customers
    35          
应付工资
 Accrued payroll
    36       198,894  
应付福利费
 Accrued warfare
    37          
应交税金
 Income tax payable
    38       (441,701 )
其它应交款
 Other tax payables
    39       (25,806 )
其它应付款
 Other payables
    40       138,004  
预提费用
 Accrued expenses
    41          
关联方应付
 Intercompany payables
    42          
一年内到期的长期负债
 Current portion of long-term loan
    43          
其它流动负债
 Other current liabilities
    44          
        45          
流动负债合计
 Total current liabilities
    46       45,667,192  
        47          
长期负债:
 Long-term liabilities:
    48          
长期借款
 Long-term loan
    49          
长期应付款
 Long-term payables
    50          
长期负债合计
 Total Long-term liabilities:
    51          
        52          
递延税款贷项
 Deferred tax payables
    53          
        54          
负 债 合 计
 TOTAL LIABILITIES
    55       45,667,192  
所有者权益(或股东权益):
 STOCKHOLDERS’ EQUITY
    56          
实收资本(或股本)
 Common stock
    57       48,250,000  
资本公积
 Capital reserve
    58       11,303,419  
盈余公积
 Additional paid-in capital
    59          
        60          
未分配利润
 Retained earnings
    61       (4,688,031 )
所有者权益(或股东权益)合计
 Total stockholders' equity
    62       54,865,388  
少数股东权益
 Noncontrolling interests
    63          
负债和所有者权益总计
 TOTAL LIABILITIES AND EQUITY
    64       100,532,580  

 
C-5

 
 
2009年利润表 Income Statement 2009
编制单位:葫芦岛万佳果业有限责任公司 Huludao Wonder
             
     
行次 No.
    (RMB) 12/31/09  
一、主营业务收入
Revenue
    1       34,251,415  
减:主营业务成本
Cost of sales
    2       28,164,150  
主营业务税金及附加
Sales tax on revenue
    3          
二、主营业务利润(亏损以“-”号填列)
Gross Profit
    4       6,087,265  
加:其他业务利润(亏损以“-”号填列)
Other income (expense)
    5       113,444  
减:营业费用
Selling expenses
    6       291,506  
管理费用
General and administrative
    7       2,153,421  
财务费用
Interest income/expense
    8       3,818,240  
三、营业利润(亏损以“-”号填列)
Income from Operations
    9       (62,457 )
补贴收入
Subsidy income
    10          
四、利润总额(亏损总额以“-”号填列)
Income Before Income Taxes
    11       (62,457 )
 减:所得税
Income Tax Expenses
    12          
五、净利润(净亏损以“-”号填列)
Net Income
    13       (62,457 )

 
C-6

 
 
资  产  负  债  表 Balance Sheet
编制单位:营口特仕泰果蔬食品有限公司 Yingkou
         
12/31/09
 
             
资        产
 ASSETS
  行次 No.    
期末数 Balance (RMB)
 
流动资产:
 CURRENT ASSETS
    1        
货币资金
 Cash and cash equivalents
    2       45,674  
应收账款
 Accounts receivable
    3          
其它应收款
 Other receivables
    4       2,484,770  
预付账款
 Prepaid expenses
    5       10,277,840  
应收补贴款
 Subsidy receivables
    6          
存货
 Inventory
    7       82,375  
关联方应收
 Intercompany receivables
    8          
其它流动资产
 Other current assets
    9          
流动资产合计
 CURRENT ASSETS
    10       12,890,658  
非流动资产:
 Non-current assets
    11          
长期投资:
 Long-term investment:
    12          
长期股权投资
 Long-term equity investment
    13          
长期债权投资
 Long-term debt investment
    14          
长期投资合计
 Total long term investment
    15          
固定资产:
 Fixed assets:
    16          
固定资产原价
 Fixed assets
    17       8,672,188  
减:累计折价
 Accumulated depreciation
    18          
固定资产净额
 Fixed assets (net)
    19       8,672,188  
工程物资
 Project materials
    20       3,859,427  
在建工程
 Construction in progress
    21       20,523,688  
固定资产合计
 Fixed assets total
    22       33,055,303  
无形资产及其他资产:
 Intangible assets and other assets
    23          
无形资产
 Intangible assets
    24       585,638  
长期待摊费用
 Long-term deferred expenses
    25       421,664  
其它长期资产
 Other long-term assets
    26          
无形资产及其他资产合计
 Intangible assets and other assets total
    27       1,007,302  
递延税项
 Deferred tax assets
    28          
        29          
资 产 总 计
 TOTAL ASSETS
    30       46,953,264  
流动负债:
 CURRENT LIABILITIES
    31          
短期借款
 Short-term payables
    32          
应付票据
 Notes payables
    33          
应付账款
 Accounts payables
    34       662,889  
预收账款
 Advances from customers
    35          
应付工资
 Accrued payroll
    36       48,790  
应付福利费
 Accrued warfare
    37          
应交税金
 Income tax payable
    38       (7,163 )
其它应交款
 Other tax payables
    39          
其它应付款
 Other payables
    40       23,585,498  
预提费用
 Accrued expenses
    41          
关联方应付
 Intercompany payables
    42       1,783,250  
一年内到期的长期负债
 Current portion of long-term loan
    43          
其它流动负债
 Other current liabilities
    44          
        45          
流动负债合计
 Total current liabilities
    46       26,073,264  
        47          
长期负债:
 Long-term liabilities:
    48          
长期借款
 Long-term loan
    49          
长期应付款
 Long-term payables
    50          
长期负债合计
 Total Long-term liabilities:
    51          
        52          
递延税款贷项
 Deferred tax payables
    53          
        54          
负 债 合 计
 TOTAL LIABILITIES
    55       26,073,264  
所有者权益(或股东权益):
 STOCKHOLDERS’ EQUITY
    56          
实收资本(或股本)
 Common stock
    57       20,880,000  
资本公积
 Capital reserve
    58          
盈余公积
 Additional paid-in capital
    59          
        60          
未分配利润
 Retained earnings
    61          
所有者权益(或股东权益)合计
 Total stockholders' equity
    62       20,880,000  
少数股东权益
 Noncontrolling interests
    63          
负债和所有者权益总计
 TOTAL LIABILITIES AND EQUITY
    64       46,953,264  


 
C-7

 
 
2009年利润表 Income Statement 2009
编制单位:营口特仕泰果蔬食品有限公司 Yingkou
       
 
     
行次 No.
    (RMB) 12/31/09
一、主营业务收入
Revenue
    1    
减:主营业务成本
Cost of sales
    2    
主营业务税金及附加
Sales tax on revenue
    3    
二、主营业务利润(亏损以“-”号填列)
Gross Profit
    4    
加:其他业务利润(亏损以“-”号填列)
Other income (expense)
    5    
减:营业费用
Selling expenses
    6    
管理费用
General and administrative
    7    
财务费用
Interest income/expense
    8    
三、营业利润(亏损以“-”号填列)
Income from Operations
    9    
补贴收入
Subsidy income
    10    
四、利润总额(亏损总额以“-”号填列)
Income Before Income Taxes
    11    
减:所得税
Income Tax Expenses
    12    
五、净利润(净亏损以“-”号填列)
Net Income
    13