Professional Documents
Culture Documents
-
Hal-hal yang Menyebabkan Penurunan Laba Dari Bulan Sebelumnya: Pendapatan Biaya Laba/Rugi
1. Pertanggung jawaban Uang Muka menjadi biaya Sebesar 7Milyar
RKAP Nop 19 Real Nop 2019 Unaudit 2019
2. Pengurangan Biaya atas koreksi selisih Persediaan sebesar 2 Milyar
ISSUE U PAYA
PROFESSIONAL IN
PROFESSIONAL IN MAINTENANCE
MAINTENANCE SERVICES
SERVICES
KEKUATAN SDM S/D NOPEMBER 2019
KEKUATAN SDM
Sudah terisi BERDASARKAN STATUS KEPEGAWAIAN
Direktur Utama
Belum terisi
Asisten Senior
Asisten Manager
operasi Regional Asisten Senior Manager
Asisten Senior Asisten Manager Total Pegawai BIMA dan MSW sejumlah 780 orang
Manager Proyek Sipil Manager IT, mutu & Persediaan
Kalimantan Akuntansi Menejemen HSSE
PROFESSIONAL IN
PROFESSIONAL IN MAINTENANCE
MAINTENANCE SERVICES
SERVICES
PROGRES PEKERJAAN DINAS PROYEK TAHUN 2019
Dalam ribuan
U PAYA
Deskripsi NILAI PROGRES KEKURANGAN
1 2 3 4
1 2 3 4
ISSUE U PAYA
PENDAPATAN USAHA
701 PENDAPATAN PROYEK 101.390.727.570 113.836.723.536 1,12
702 PENDAPATAN FABRIKASI - - -
703 PENDAPATAN ASSEMBLING - - -
704 PENDAPATAN PENJUALAN ALAT B/M - - -
705 PENDAPATAN SPARE PART 90.298.763.370 107.083.492.921 1,19
706 PENDAPATAN EKSPOR IMPOR ALAT B/M - - -
707 PENDAPATAN AGEN DISTRIBUTOR - - -
PROYEKSI
NO KETERANGAN 2019
JUMLAH 2019
NOPEMBER DESEMBER
PENDAPATAN PROYEK
1 Pekerjaan Perbaikan Dermaga Nusantara di Pelabuhan Tenau Kupang 162.550.000 162.550.000
2 Project Perbaikan Talud di Dermaga Kalimas - perak 2.268.810.400 2.268.810.400 4.537.620.800
3 Pekerjaan Penyiapan Fasilitas Tambat untuk Terminal LNG di Terminal Teluk2.688.000.000
Lamong 4.480.000.000 7.168.000.000
4 Pekerjaan Perbaikan Talud Marina Utara - Cab Benoa 376.454.903 - 376.454.903
5 Pengadaan Penambahan Peralatan Penunjang Pada Conveyor Bongkar Untuk Terminal -Teluk Lamong 3.437.500.000 3.437.500.000
6 Penggantian Engine Room Untuk Harbour Mobile Crane (HMC) B03 Dermaga 1.800.000.000
Terminal Berlian PT BJTI - 1.800.000.000
7 Perbaikan Schottle Rudder Propeller (SRP) System Kapal KT Jayakarta 401 Milik
1.221.027.044
PT PMS - 1.221.027.044
8 Project Pemeliharaan Fender di Lingkungan Pelindo 3 1.450.000.001 4.712.500.003 6.162.500.003
9 Pekerjaan Asuransi
10 Refurbishment CC Kupang
11 Refrurbhisment 4 RTG TPS
12 Refrurbhisment 2 CC Banjarmasin
13 Refurbishment 1 RTG Jateng
14 Upgrade fender on International Wharf Kade 0-500
PENDAPATAN SPAREPART
1 TTL 1.084.513.237 1.084.513.237 2.169.026.474
2 NILAM JAMRUD 316.185.423 316.185.423 632.370.846
3 TPKS 1.220.995.290 1.220.995.290 2.441.990.580
4 TANJUNG EMAS 26.127.343 26.127.343 52.254.686
5 BANJARMASIN 920.980.704 920.980.704 1.841.961.408
6 LEMBAR 157.572.034 157.572.034 315.144.068
7 GRESIK 11.738.855 11.738.855 23.477.710
8 KOTABARU 34.617.253 34.617.253 69.234.506
9 KUPANG 107.640.428 107.640.428 215.280.856
10 BERLIAN 3.945.632.127 3.945.632.127 7.891.264.253
11 CILACAP 4.539.625 4.539.625 9.079.250
12 BENOA 7.107.696 7.107.696 14.215.392
13 MAUMERE 5.347.500 5.347.500 10.695.000
14 BIMA 1.269.601 1.269.601 2.539.202
15 SAMPIT 139.854.206 139.854.206 279.708.412
16 KUMAI 86.379.529 86.379.529 172.759.058
17 PT PELINDO MARINE SERVICE 307.717.804 338.489.584 646.207.388
Jumlah 8.378.218.655 8.408.990.435 16.787.209.090
EVALUASI ESTIMASI LABA TAKSASI DAN USULAN 2020
Lan jutan 1
PROYEKSI
NO KETERANGAN 2019
JUMLAH 2019
NOPEMBER DESEMBER
PENDAPATAN MAINTENANCE
1 PERAK HPC 146.665.000 146.665.000 293.330.000
2 PERAK RTG 271.597.519 271.597.519 543.195.038
3
4
PERAK-JO MSW
PERAK 5 HMC 2 HPC
231.255.000
233.800.000
265.943.250
233.800.000
497.198.250
467.600.000 Estimasi Taksasi 2019 ( 88%)
5 PERAK UNIT SUPPORT 150.000.000 150.000.000 300.000.000
6
7
GRESIK
TG EMAS
101.125.000
150.557.660
101.125.000
150.557.660
202.250.000
301.115.320
Total 31.156.268.759
8 INTAN 85.020.590 85.020.590 170.041.180 s/d Nopember 2020 214.739.208.000
9 BIMA 39.500.000 39.500.000 79.000.000
10 BENOA 44.695.834 44.695.834 89.391.668 s/d Desember 2019 245.895.476.759
11 LEMBAR 52.195.000 52.195.000 104.390.000
12 MAUMERE 30.985.000 30.985.000 61.970.000 Taksasi 2019 277.989.914.777
13 SAMPIT 121.020.834 121.020.834 242.041.668
14 SAMPIT-2 CC 94.792.500 121.020.834 215.813.334 90% Taksasi 250.190.923.300
15 KUMAI 80.246.667 80.246.667 160.493.334
16 KOTABARU 73.666.666 73.666.666 147.333.332 selisih + (-) (4.295.446.541)
17 BANJARAMASIN 711.349.750 818.052.213 1.529.401.963
18 BANJARMASIN-JO MSW 296.170.396 340.595.955 636.766.351
19 TPKS 1.047.407.620 1.047.407.620 2.094.815.240
20 TPKS-JO MSW 231.260.875 265.950.006 497.210.881
21 TTL - 20 ASC 723.000.000 723.000.000 1.446.000.000
22 TTL - 10 STS 575.000.000 575.000.000 1.150.000.000
23 TTL - 2 GSU 259.425.165 298.338.940 557.764.105
24 TTL - 5 SC 136.250.000 136.250.000 272.500.000
25 TTL - 50 CTT 370.000.000 370.000.000 740.000.000
26 BJTI 1.145.000.000 1.145.000.000 2.290.000.000
27 KUPANG 160.833.333 160.833.333 321.666.666
Jumlah 7.562.820.409 7.848.467.921 15.411.288.330
PENDAPATAN PROYEK
1 Pekerjaan Perbaikan Dermaga Nusantara di Pelabuhan Tenau Kupang -
2 Project Perbaikan Talud di Dermaga Kalimas - perak -
3 Pekerjaan Penyiapan Fasilitas Tambat untuk Terminal LNG di Terminal Teluk Lamong -
4 Pekerjaan Perbaikan Talud Marina Utara - Cab Benoa -
5 Pengadaan Penambahan Peralatan Penunjang Pada Conveyor Bongkar Untuk Terminal Teluk Lamong -
6 Penggantian Engine Room Untuk Harbour Mobile Crane (HMC) B03 Dermaga Terminal Berlian PT BJTI 200.000.000
7 Perbaikan Schottle Rudder Propeller (SRP) System Kapal KT Jayakarta 401 Milik PT PMS
8 Project Pemeliharaan Fender di Lingkungan Pelindo 3
9 Pekerjaan Asuransi 1.500.000.000 - 1.500.000.000 7.500.000.000
10 Refurbishment CC Kupang - 750.000.000 15.000.000.000
11 Refrurbhisment 4 RTG TPS 12.600.000.000 3.600.000.000 36.000.000.000
12 Refrurbhisment 2 CC Banjarmasin 6.000.000.000 9.000.000.000 - 30.000.000.000
13 Refurbishment 1 RTG Jateng - 450.000.000 9.000.000.000
14 Upgrade fender on International Wharf Kade 0-500 - 816.836.177 16.336.723.536
-
-
Jumlah 20.100.000.000 14.616.836.177 1.500.000.000 - 114.036.723.536
PENDAPATAN SPAREPART
1 TTL 1.231.193.110 1.231.193.110 1.231.193.110 1.231.193.110 14.627.637.452
2 NILAM JAMRUD 341.480.257 341.480.257 341.480.257 341.480.257 4.072.468.246
3 TPKS 1.318.674.913 1.318.674.913 1.318.674.913 1.318.674.913 15.726.419.335
4 TANJUNG EMAS 28.217.530 28.217.530 28.217.530 28.217.530 336.520.175
5 BANJARMASIN 994.659.160 994.659.160 994.659.160 994.659.160 11.862.231.469
6 LEMBAR 170.177.797 170.177.797 170.177.797 170.177.797 2.029.527.798
7 GRESIK 12.677.963 12.677.963 12.677.963 12.677.963 151.196.452
8 KOTABARU 37.386.633 37.386.633 37.386.633 37.386.633 445.870.219
9 KUPANG 116.251.662 116.251.662 116.251.662 116.251.662 1.386.408.713
10 BERLIAN 4.261.282.697 4.261.282.697 4.261.282.697 4.261.282.697 50.819.741.792
11 CILACAP 4.902.795 4.902.795 4.902.795 4.902.795 58.470.370
12 BENOA 7.676.312 7.676.312 7.676.312 7.676.312 91.547.124
13 MAUMERE 5.775.300 5.775.300 5.775.300 5.775.300 68.875.800
14 BIMA 1.371.169 1.371.169 1.371.169 1.371.169 16.352.463
15 SAMPIT 151.042.542 151.042.542 151.042.542 151.042.542 1.801.322.173
16 KUMAI 93.289.891 93.289.891 93.289.891 93.289.891 1.112.568.334
17 PT PELINDO MARINE SERVICE 348.951.990 348.951.990 348.951.990 348.951.990 4.161.575.581
Jumlah 9.125.011.723 9.125.011.723 9.125.011.723 9.125.011.723 108.768.733.496
EVALUASI ESTIMASI LABA TAKSASI DAN USULAN 2020
Lan jutan 3
PROYEKSI
NO KETERANGAN 2020
JUMLAH 2020
MARET JUNI SEPTEMBER DESEMBER
PENDAPATAN MAINTENANCE
1 PERAK HPC 168.664.750 168.664.750 168.664.750 168.664.750 2.023.977.000
2 PERAK RTG 312.337.147 312.337.147 312.337.147 312.337.147 3.748.045.764
3 PERAK-JO MSW 265.943.250 265.943.250 265.943.250 265.943.250 3.191.319.000
4 PERAK 5 HMC 2 HPC 268.870.000 268.870.000 268.870.000 268.870.000 3.226.440.000
5 PERAK UNIT SUPPORT 172.500.000 172.500.000 172.500.000 172.500.000 2.070.000.000
6 GRESIK 116.293.750 116.293.750 116.293.750 116.293.750 1.395.525.000
7 TG EMAS 173.141.309 173.141.309 173.141.309 173.141.309 2.077.695.708
8 INTAN 97.773.679 97.773.679 97.773.679 97.773.679 1.173.284.148