MyArmor, Inc Master Budget

MyArmor, Inc. is a company that manufactures and sells cell phone covers. MyArmor developed

and patented a proprietary material called PlasticSteel Powder (PsP) that is used to make the cell

phone covers. PsP is the raw material input that is used in MyArmor’s injection molding machine

to produce the cell phone covers. Cell phone covers produced with PsP are extremely durable and

do a superior job of protecting cell phones.

Manufacturing the cell phone covers is a fairly simple process. At the beginning of the day the

injection molding machine’s material hopper is filled with PsP. The machine injects the PsP into a

mold to produce the cell phone cover. During the day, additional PsP is poured into the material

hopper as needed. At the end of the day, any remaining PsP is removed from the material

hopper, and the machine is cleaned in preparation for the next day’s production run.

As a result of the above manufacturing process, MyArmor does not have any Work-in-Process

Inventory. That is, at the end of each day, they do not have any partially completed cell phone

covers. In terms of inventory, MyArmor only has:

 Raw Materials Inventory (PsP)

 Finished Goods Inventory (completed cell phone covers)

MyArmor works closely with a local chemical company to produce the PlasticSteel Powder used in

MyArmor’s manufacturing process. The chemical company has signed a confidentiality agreement

that covers MyArmor’s secret formula for PsP. The payment terms to the chemical company are

agreed upon each quarter, and are determined by quantities to be purchased and the cash flow

needs of the chemical company.

MyArmor distributes and sells their cell phone covers:

 To wholesale distributors that service specialty retailers.

 Direct to customers via the company’s website.

 Kiosks in mall locations (this sales channel is new and is currently being tested with 2

kiosk locations).

There is some seasonality to MyArmor’s unit sales. Unit sales in the 3rd and 4th quarters of the

year are higher due to holiday sales. In the 3rd quarter, the wholesale distributors are ramping-up

inventory to prepare for holiday sales. In the 4th quarter, sales to wholesale distributors continue to

be strong and website sales increase.

Due to holiday demand, Average Selling Price per Unit can normally be increased in the 3rd and 4th

quarters of the year.

0 replies

Leave a Reply

Want to join the discussion?
Feel free to contribute!

Leave a Reply

Your email address will not be published. Required fields are marked *