ANGGARAN DAN
PENGENDALIAN
Kelompok 6:
Angga Pebrian
Orie Marsontio
Radhia Anissa
Yanaz Violinita
PENGANGGARAN
(BUDGETING)
9-2
APA SAJA TUJUAN DARI
BUDGETING ?
9-3
TUJUAN PENGANGGARAN
Budget 1. Perencanaan,
Anggaran (budget) 2. Memfasilitasi komunikasi
ialah rencana rinci, dan koordinasi,
yang dinyatakan 3. sumber daya,
secara kuantitatif, 4. Mengendalikan operasi
yang menentukan dan laba
bagaimana sumber 5. Mengevaluasi kinerja
daya akan diperoleh dan menyediakan
insentif.
dan digunakan selama
periode waktu yang
ditentukan.
9-4
JENIS-JENIS ANGGARAN
Rincian
Anggaran
Rincian
Anggaran
Rincian
Produksi
Anggaran
Master
Budget
meliputi
semua
Kegiatan
operasional
perusahaan.
9-5
Income
Statement
Budgeted
Financial
Statements
Balance Statement of
Sheet Cash Flows
9-6
APA SAJA KOMPONEN
DARI MASTER BUDGET ?
Penjualan Barang atau Pertukaran
Jasa
Anggaran
Persediaan Anggaran
Akhir Produksi
Barang dalam
Proses
dan Barang Jadi
Anggaran Kas
Budgeted Income
Statement
Budgeted Balance
Sheet
Budgeted Statement
of Cash Flows
9-8
APA
PERBEDAAN
ABC DAN ABB ?
PERBEDAAN ABC DAN ABB
Activity-Based
Costing (ABC)
Aktivitas Aktivitas
Activity-Based
Objek Biaya: Budgeting (ABB) Mengestimasi barang
barang dan jasa yang dan jasa yang
dihasilkan, dan pelanggan dihasilkan, dan
yang dilayani. pelanggan yg dilayani.
9-10
BAGAIMANA CARA
MEMPERSIAPKAN
MASING MASING
BUDGET SCHEDULE ?
ANGGARAN PENJUALAN
Budgeted
sales (units) 20,000 50,000 30,000 100,000
Selling price
per unit $ 10 $ 10 $ 10 $ 10
Total
Revenue $ 200,000 $ 500,000 $ 300,000 $ 1,000,000
9-13
ANGGARAN PRODUKSI
9-14
Dari ANGGARAN PRODUKSI
Anggaran
Penjualan
April May June Quarter
Sales in units 20,000 50,000 30,000 100,000
Add: desired Persediaan Akhir menjadi
end. inventory 10,000 6,000 persediaan
5,000awal bulan5,000
Total needed 30,000 56,000 35,000
berikutnya 105,000
Less: beg.
inventory 4,000 10,000 6,000 4,000
Units to be
produced 26,000 46,000 29,000 101,000
9-16
ANGGARAN BAHAN BAKU LANGSUNG
Dari Anggaran
Produksi April May June Quarter
Production in units 26,000 46,000 29,000 101,000
Materials per unit 5 5 5 5
Production needs 130,000 230,000 145,000 505,000
Add: desired
ending inventory 23,000 14,500 11,500 11,500
Total needed 153,000 244,500 156,500 516,500
Less: beginning
inventory 13,000 23,000 14,500 13,000
Materials to be
purchased 140,000 221,500 142,000 503,500
9-18
ANGGARAN TENAGA KERJA LANGSUNG
Di Breakers, setiap unit produk memerlukan 0,1
jam tenaga kerja langsung.
Perusahaan menerapkan kebijakan “no lay-off”
sehingga semua karyawan akan dibayar selama
40 jam kerja setiap minggu.
Sebagai ganti untuk kebijakan “no lay-off”,
pekerja sepakat untuk diberi upah $ 8 per jam
selepas jam kerja (tidak ada uang lembur).
Selama tiga bulan ke depan, tenaga kerja
langsung akan dibayar minimal 3.000 jam per
bulan.
Susunlah anggaran TK Langsung!
9-19
ANGGARAN TENAGA KERJA LANGSUNG
April May June Quarter
Production in units 26,000 46,000 29,000 101,000
Direct labor hours 0.10 0.10 0.10 0.10
Labor hours required 2,600 4,600 2,900 10,100
Guaranteed labor
hours 3,000 3,000 3,000
Labor hours paid 3,000 4,600 3,000 10,600
Wage rate $ 8 $ 8 $ 8 $ 8
Total direct labot cost $ 24,000 $ 36,800 $ 24,000 $ 84,800
9-21
ANGGARAN BEBAN PENJUALAN DAN
ADMINISTRASI
9-22
ANGGARAN BEBAN PENJUALAN DAN
ADMINISTRASI
April May June Quarter
Sales in units 20,000 50,000 30,000 100,000
Variable S&A rate $ 0.50 $ 0.50 $ 0.50 $ 0.50
Variable expense $ 10,000 $ 25,000 $ 15,000 $ 50,000
Fixed S&A
expense 70,000 70,000 70,000 210,000
Total expense 80,000 95,000 85,000 260,000
Less: noncash
expenses 10,000 10,000 10,000 30,000
Cash
disbursements $ 70,000 $ 85,000 $ 75,000 $ 230,000
Dari Anggaran
Penjualan 9-23
ANGGARAN PENERIMAAN KAS
9-24
ANGGARAN PENERIMAAN KAS
9-25
ANGGARAN PENGELUARAN KAS
9-26
ANGGARAN PENGELUARAN KAS
April May June Quarter
Accounts pay. 3/31 $ 12,000 $ 12,000
April purchases
50% x $56,000 28,000 28,000
50% x $56,000 $ 28,000 28,000
May purchases
50% x $88,600 44,300 44,300
50% x $88,600 $ 44,300 44,300
June purchases
50% x $56,800 28,400 28,400
Total cash payments
for materials $ 40,000 $ 72,300 $ 72,700 $ 185,000
Breakers:
Mempertahankan line of credit sebesar 12% untuk
$75,000.
Mempertahankan saldo kas minimal sebesar $30.000
Meminjam dan membayar pinjaman pada akhir bulan
Membayar dividen sebesar $25.000 dibulan April
Membeli peralatan $143,700 pada bulan Mei and
$48,300 pada bulan Juni secara tunai.
Memiliki saldo kas sebesar $40.000 di bulan April
9-28
Dari Anggaran
Penerimaan Kas ANGGARAN KAS
(PENERIMAAN DAN PENGELUARAN)
9-33
BIAYA POKOK PRODUKSI
9-34
HARGA POKOK PENJUALAN
9-35
BUDGETED INCOME STATEMENT
Breakers, Inc.
Budgeted Income Statement
For the Three Months Ended June 30
Revenue (100,000 × $10) $ 1,000,000
Cost of goods sold 460,000
Gross margin 540,000
Operating expenses:
Selling and admin. expenses $ 260,000
Interest expense 838
Total operating expenses 260,838
Net income $ 279,162
9-36
BUDGETED STATEMENT OF CASH FLOWS
April May June Quarter
Cash flows from operating activities:
Cash receipts from customers $ 170,000 $ 400,000 $ 335,000 $ 905,000
Cash payments:
To suppliers of raw material (40,000) (72,300) (72,700) (185,000)
For direct labor (24,000) (36,800) (24,000) (84,800)
For manufacturing-overhead expenditures (56,000) (76,000) (59,000) (191,000)
For selling and administrative expenses (70,000) (85,000) (75,000) (230,000)
For interest - - (838) (838)
Total cash payments (190,000) (270,100) (231,538) (691,638)
Net cash flow from operating activities $ (20,000) $ 129,900 $ 103,462 $ 213,362
Cash flows from investing activities:
Purchase of equipment - (143,700) (48,300) (192,000)
Net cash used by investing activities $ - $ (143,700) $ (48,300) $ (192,000)
Cash flows from financing activities:
Payment of dividends (25,000) - - (25,000)
Principle of bank loan 35,000 13,800 - 48,800
Repayment of bank loan - - (48,800) (48,800)
Net cash provided by financing activities $ 10,000 $ 13,800 $ (48,800) $ -
Net increase in cash $ (10,000) $ - $ 6,362 $ (3,638)
Balance in cash, beginning 40,000 30,000 30,000 40,000
Balance in cash. end of month $ 30,000 $ 30,000 $ 36,362 $ 36,362
9-37
BUDGETED BALANCE SHEET
9-38
25% dari Breakers, Inc.
penjualan Juni Budgeted Balance Sheet
June 30
$ 300.000
Current assets
11,500 pon. seharga Cash $ 36,362
Accounts receivable 75,000
$0.40 per pon.
Raw materials inventory 4,600
Work-in-process inventory 17,000
5,000 unit Finished goods inventory 23,000
$4.60 per unit. Total current assets 155,962
Property and equipment
Land 50,000
50% dari
Building 148,000
pembelian Juni Equipment 192,000
$ 56.800 Total property and equipment 390,000
Total assets $ 545,962
Beginning balance $ 46,400
Add: net income 279,162 Accounts payable $ 28,400
Deduct: dividends (25,000) Common stock 217,000
Ending balance $300,562 Retained earnings 300,562
Total liabilities and equities $ 545,962
9-39
MANAJEMEN ANGGARAN
9-40
ASPEK INTERNASIONAL
PENGANGGARAN
9-41