Sweats Galore Budget Problem
Sweats Galore Budget Problem
Sweats Galore Budget Problem
Galore,
Inc.
Sales
Budget
For
the
Year
Ended
December
31,
2013
Quarter
1 2 3 4 Year
Expected
Unit
S
ales
8,000
10,000
20,000
12,000
50,000
Unit
Selling
Price 16 16 16 16 16
Budgeted
Sales
$
128,000.00
Revenue $
160,000.00
$
320,000.00
$
192,000.00
$
800,000.00
Schedule
of
Expected
Collections
from
Customers
For
the
Year
Ended
December
31,
2013
Quarter
1 2 3 4
Accounts
Receivable
1/1/13 0 0 0 0
First
Quarter $
89,600.00 $
38,400.00
Second
Quarter $
112,000.000 $
48,000.00 $
-‐
Third
Quarter $
-‐ $
224,000.00
$
96,000.00
Fourth
Quarter $
-‐ $
-‐ $
134,400.00
Total
Collections $
89,600.00 $
150,400.00 $
272,000.00 $
230,400.00
Sweats
Galore,
Inc.
Shirt
Purchases
Budget
For
the
Year
Ended
December
31,
2013
Quarter
1 2 3 4 Year
Shirts
to
be
silk-‐screened
8,000
10,000
20,000
12,000
50,000
Plus:
Desired
e
nding
2,500 inventory
5,000
3,000
4,500
4,500
Total
Shirts
Required
10,500
15,000
23,000
16,500
54,500
Less
Beginning
I
nventory
-‐
2,500
5,000
3,000
-‐
Total
Shirts
Needed
10,500
12,500
18,000
13,500
54,500
Cost
per
shirt $10 $10 $10 $10 $10
Total
Cost
of
shirt
$105,000 purchases $125,000 $180,000 $135,000 $545,000
Gross(Sweatshirts) 144
Cost
of
Gross $1,440
Cost
per
shirt $10
Sweats
Galore,
Inc.
Shirt
Purchases
Budget
For
the
Year
Ended
December
31,
2013
Quarter
1 2 3 4
Accounts
Payable
1/13/13
First
Quarter $42,000 $63,000.0
Second
Quarter $50,000.0 $75,000.0
Third
Quarter $72,000.0 $108,000.0
Fourth
Quarter $54,000.0
Total
Payments $42,000 $113,000 $147,000 $162,000
Sweats
Galore,
Inc.
Silk-‐Screen
Labor
Budget
For
the
Year
Ended
December
31,
2013
Quarter
1 2 3 4 Total
Units
to
be
Produced
8,000
10,000
20,000
12,000
50,000
Silk-‐Screen
Labor
Hours
per
unit 0.12 0.12 0.12 0.12 0.12
Total
required
silk-‐screen
labor
hours 960
1,200
2,400
1,440
6,000
Silk-‐screen
labor
cost
per
hour $
12.00 $
12.00 $
12.00 $
12.00 $
12.00
Total
silk-‐screen
labor
cost
per
hour $
11,520.00 $
14,400.00 $
28,800.00 $
17,280.00 $
72,000.00
7500
1350
2500
3500
2000
500
17350
Sweats
Galore,
Inc.
Budgeted
Balance
Sheet
December
31
2013
Cash $
10,380.00
Accounts
Receivable $
57,600.00
Sweatshirt
Inventory $
45,000.00
Equipment $
17,350.00
Less:
Accumulated
Depreciation$
3,060.00
Total
Assets $
127,270.00
Liability
and
Stockholder's
Equity
Accounts
payable $
81,000.00
Notes
payable $
20,000.00
Interest
payable $
1,600.00
Taxes
payable $
4,934.00
Total
liabilities $
107,534.00
Common
stock $
-‐
Retained
earnings $
19,736.00
Total
stockholder's
equity $
19,736.00
Total
liabilities
and
stockholder's
$
e
quity
127,270.00