SlideShare a Scribd company logo
1 of 31
Do:
Develop and implement a
solution
Initial Cost of the I.S Software = $350,000,000 Maintenance Cost = $75,000,000
Cost of Capital = 10% NPV = $1,660,593,414,58
Years 2014 2015 2016 2017 2018 2019
Cash Flow - I.T.
Software
-350 000 000,00 0,00 0,00 85 000 000,00 245 000 000,00 405 000 000,00
Discounted Cash
Flow
-350 000 000,00 0,00 0,00 63 861 758,08 167 338 296,56 251 474 697,30
Cumulative Cash
Flow
-350 000 000,00 -350 000 000,00 -350 000 000,00 -286 138 241,92 -118 799 945,36 132 674 751,94
Years 2020 2021 2022 2023 2024 2025
Cash Flow - I.T.
Software
565 000 000,00 565 000 000,00 565 000 000,00 565 000 000,00 565 000 000,00 565 000 000,00
Discounted Cash
Flow
318 920 749,60 289 936 881,00 263 575 293,90 239 620 000,85 217 835 524,54 198 030 212,75
Cumulative Cash
Flow
451 595 501,54 741 532 382,54 1 005 107 676,44
1 244 727
677,29
1 462 563 201,83
1 660 593
414,58
Year
Number of
Workers in
Seattle
Number of
Management in
Seattle
Number of
workers in
Training in
Seattle
Number of workers
in Charleston
Number of
Management in
Charleston
Number of
Workers in Training
at Charleston
jan-14 1000,00 200,00 0,00 0,00 0,00 0,00
jan-15 1000,00 200,00 250,00 0,00 0,00 0,00
jan-16 1250,00 200,00 250,00 0,00 0,00 425,00
jan-17 1500,00 150,00 0,00 425,00 50,00 425,00
jan-18 1500,00 140,00 0,00 850,00 60,00 0,00
jan-19 1500,00 130,00 0,00 850,00 70,00 0,00
jan-20 1500,00 140,00 0,00 850,00 60,00 0,00
jan-21 1500,00 140,00 0,00 850,00 60,00 0,00
jan-22 1500,00 140,00 0,00 850,00 60,00 0,00
jan-23 1500,00 140,00 0,00 850,00 60,00 0,00
jan-24 1500,00 140,00 0,00 850,00 60,00 0,00
jan-25 1500,00 140,00 0,00 850,00 60,00 0,00
jan-26 1500,00 140,00 0,00 850,00 60,00 0,00
jan-27 1500,00 140,00 0,00 850,00 60,00 0,00
Aircrafts Produced In Seattle $7 680 000 000,00
Aircrafts Produced In Charleston $0,00
Revenues $7 680 000 000,00
Depreciation $100 000 000,00
Production Work Pay $50 000 000,00
Management Pay $20 000 000,00
Fringe Benefits $48 000 000,00
Supplier Parts $18 750 000,00
Inventory $75 000 000,00
Carrying Cost $5 000 000,00
Overhead $36 000 000,00
Cost of Training $11 250 000,00
Cost of I.T. Software $350 000 000,00
Penalty $7 411 200 000,00
Total Cost $8 125 200 000,00
Operating Income -$445 200 000,00
Aircrafts Produced In Seattle $9 600 000 000,00
Aircrafts Produced In Charleston $0,00
Revenues $9 600 000 000,00
Depreciation $100 000 000,00
Production Work Pay $62 500 000,00
Management Pay $20 000 000,00
Fringe Benefits $58 000 000,00
Supplier Parts $23 437 500,00
Inventory $93 750 000,00
Carrying Cost $5 000 000,00
Overhead $43 500 000,00
Cost of Training $17 625 000,00
Cost of I.T. Software $0,00
Penalty $7 718 400 000,00
Total Cost $8 142 212 500,00
Operating Income $1 457 787 500,00
Aircrafts Produced In Seattle $11 680 000 000,00
Aircrafts Produced In Charleston $1 960 000 000,00
Revenues $13 640 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 800 000,00
Fringe Benefits $80 250 000,00
Supplier Parts $33 300 781,25
Inventory $133 203 125,00
Carrying Cost $7 000 000,00
Overhead $59 000 000,00
Cost of Training $3 675 000,00
Cost of I.T. Software $75 000 000,00
Penalty $7 948 800 000,00
Total Cost $8 534 028 906,25
Operating Income $5 105 971 093,75
Aircrafts Produced In Seattle $11 840 000 000,00
Aircrafts Produced In Charleston $5 720 000 000,00
Revenues $17 560 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 560 000,00
Fringe Benefits $93 200 000,00
Supplier Parts $42 871 093,75
Inventory $171 484 375,00
Carrying Cost $7 000 000,00
Overhead $67 400 000,00
Cost of Training $0,00
Cost of I.T. Software $75 000 000,00
Penalty $7 968 000 000,00
Total Cost $8 618 515 468,75
Operating Income $8 941 484 531,25
Aircrafts Produced In Seattle $12 000 000 000,00
Aircrafts Produced In Charleston $7 680 000 000,00
Revenues $19 680 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fringe Benefits $92 800 000,00
Supplier Parts $48 046 875,00
Inventory $192 187 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of Training $0,00
Cost of I.T. Software $75 000 000,00
Penalty $7 785 600 000,00
Total Cost $8 461 254 375,00
Operating Income $11 218 745 625,00
Aircrafts Produced In Seattle $12 160 000 000,00
Aircrafts Produced In Charleston $7 840 000 000,00
Revenues $20 000 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fring Benefits $92 800 000,00
Supplier Parts $48 828 125,00
Inventory $195 312 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of Training $0,00
Cost of I.T. Software $75 000 000,00
Penalty $7 526 400 000,00
Total Cost $8 205 960 625,00
Operating Income $11 794 039 375,00
Aircrafts Produced In Seattle $12 160 000 000,00
Aircrafts Produced In Charleston $7 840 000 000,00
Revenues $20 000 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fringe Benefits $92 800 000,00
Supplier Parts $65 104 166,67
Inventory $195 312 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of I.T. Software $75 000 000,00
Penalty $7 296 000 000,00
Total Cost $7 991 836 666,67
Operating Income $12 704 000 000,00
Aircrafts Produced In Seattle $12 160 000 000,00
Aircrafts Produced In Charleston $7 840 000 000,00
Revenues $20 000 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fringe Benefits $92 800 000,00
Supplier Parts $83 705 357,14
Inventory $195 312 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of I.T. Software $75 000 000,00
Penalty $7 104 000 000,00
Total Cost $7 818 437 857,14
Operating Income $12 896 000 000,00
Aircrafts Produced In Seattle $12 160 000 000,00
Aircrafts Produced In Charleston $7 840 000 000,00
Revenues $20 000 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fringe Benefits $92 800 000,00
Supplier Parts $105 168 269,23
Inventory $195 312 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of I.T. Software $75 000 000,00
Penalty $6 768 000 000,00
Total Cost $7 503 900 769,23
Operating Income $13 232 000 000,00
Aircrafts Produced In Seattle $12 160 000 000,00
Aircrafts Produced In Charleston $7 840 000 000,00
Revenues $20 000 000 000,00
Depreciation $100 000 000,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fringe Benefits $92 800 000,00
Supplier Parts $130 208 333,33
Inventory $195 312 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of I.T. Software $75 000 000,00
Penalty $6 480 000 000,00
Total Cost $7 240 940 833,33
Operating Income $13 520 000 000,00
Aircrafts Produced In Seattle $12 160 000 000,00
Aircrafts Produced In Charleston $7 840 000 000,00
Revenues $20 000 000 000,00
Depreciation $0,00
Production Work Pay $75 000 000,00
Management Pay $18 320 000,00
Fringe Benefits $92 800 000,00
Supplier Parts $130 208 333,33
Inventory $195 312 500,00
Carrying Cost $7 000 000,00
Overhead $67 300 000,00
Cost of I.T. Software $75 000 000,00
Penalty $6 259 200 000,00
Total Cost $6 920 140 833,33
Operating Income $13 740 800 000,00

More Related Content

What's hot

Air Quality & Odour Business Development Presentation
Air Quality & Odour Business Development PresentationAir Quality & Odour Business Development Presentation
Air Quality & Odour Business Development Presentation
Mark Chapman
 
Datasheet to Accompany "Projected Annual Worth Analysis Report"
Datasheet to Accompany "Projected Annual Worth Analysis Report"Datasheet to Accompany "Projected Annual Worth Analysis Report"
Datasheet to Accompany "Projected Annual Worth Analysis Report"
DeAndria Hardy
 

What's hot (16)

Air Quality & Odour Business Development Presentation
Air Quality & Odour Business Development PresentationAir Quality & Odour Business Development Presentation
Air Quality & Odour Business Development Presentation
 
ACC 560 HELP Marvelous Learning / acc560help.com
 ACC 560 HELP Marvelous Learning / acc560help.com ACC 560 HELP Marvelous Learning / acc560help.com
ACC 560 HELP Marvelous Learning / acc560help.com
 
Datasheet to Accompany "Projected Annual Worth Analysis Report"
Datasheet to Accompany "Projected Annual Worth Analysis Report"Datasheet to Accompany "Projected Annual Worth Analysis Report"
Datasheet to Accompany "Projected Annual Worth Analysis Report"
 
Managing with Certainty Through Unprecedented Construction Resource Shortage
Managing with Certainty Through Unprecedented Construction Resource Shortage Managing with Certainty Through Unprecedented Construction Resource Shortage
Managing with Certainty Through Unprecedented Construction Resource Shortage
 
ACC 560 HELP Education Counseling / acc560help.com
ACC 560 HELP Education Counseling / acc560help.comACC 560 HELP Education Counseling / acc560help.com
ACC 560 HELP Education Counseling / acc560help.com
 
ACC 560 HELP Become Exceptional--acc560help.com
ACC 560 HELP Become Exceptional--acc560help.comACC 560 HELP Become Exceptional--acc560help.com
ACC 560 HELP Become Exceptional--acc560help.com
 
ACC 560 HELP Education for Service--acc560help.com
ACC 560 HELP Education for Service--acc560help.comACC 560 HELP Education for Service--acc560help.com
ACC 560 HELP Education for Service--acc560help.com
 
ACC 560 HELP Lessons in Excellence--acc560help.com
ACC 560 HELP Lessons in Excellence--acc560help.comACC 560 HELP Lessons in Excellence--acc560help.com
ACC 560 HELP Lessons in Excellence--acc560help.com
 
ACC 560 HELP Achievement Education--acc560help.com
ACC 560 HELP Achievement Education--acc560help.comACC 560 HELP Achievement Education--acc560help.com
ACC 560 HELP Achievement Education--acc560help.com
 
JLL Cleveland Industrial Outlook Q4 2019
JLL Cleveland Industrial Outlook Q4 2019JLL Cleveland Industrial Outlook Q4 2019
JLL Cleveland Industrial Outlook Q4 2019
 
True grit - Boeing Competition
True grit - Boeing CompetitionTrue grit - Boeing Competition
True grit - Boeing Competition
 
JLL Cleveland Industrial Outlook: Q3 2018
JLL Cleveland Industrial Outlook: Q3 2018JLL Cleveland Industrial Outlook: Q3 2018
JLL Cleveland Industrial Outlook: Q3 2018
 
Whbm19
Whbm19Whbm19
Whbm19
 
Cost Analysis
Cost AnalysisCost Analysis
Cost Analysis
 
ACC 560 Expect Success/newtonhelp.com
ACC 560 Expect Success/newtonhelp.comACC 560 Expect Success/newtonhelp.com
ACC 560 Expect Success/newtonhelp.com
 
Whbm09
Whbm09Whbm09
Whbm09
 

Viewers also liked

Case study presentation on Boeing
Case study presentation on BoeingCase study presentation on Boeing
Case study presentation on Boeing
Manisha Yadav
 
Boeing Organizational Structure
Boeing Organizational StructureBoeing Organizational Structure
Boeing Organizational Structure
rscalmo
 
A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...
A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...
A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...
SlideShare
 

Viewers also liked (20)

Case Discussion Boeing
Case Discussion BoeingCase Discussion Boeing
Case Discussion Boeing
 
Boeing aac einternation_17092013
Boeing aac einternation_17092013Boeing aac einternation_17092013
Boeing aac einternation_17092013
 
Boeing Company
Boeing CompanyBoeing Company
Boeing Company
 
Boeing Case Study
Boeing Case StudyBoeing Case Study
Boeing Case Study
 
marketing research on boeing
marketing research on boeingmarketing research on boeing
marketing research on boeing
 
Case study presentation on Boeing
Case study presentation on BoeingCase study presentation on Boeing
Case study presentation on Boeing
 
1. 2017 top his vendors
1. 2017 top his vendors1. 2017 top his vendors
1. 2017 top his vendors
 
2016 British Airways Fleet Review
2016 British Airways Fleet Review2016 British Airways Fleet Review
2016 British Airways Fleet Review
 
Air arabia webinar
Air arabia webinar Air arabia webinar
Air arabia webinar
 
Boeing Organizational Structure
Boeing Organizational StructureBoeing Organizational Structure
Boeing Organizational Structure
 
What Makes Great Infographics
What Makes Great InfographicsWhat Makes Great Infographics
What Makes Great Infographics
 
Masters of SlideShare
Masters of SlideShareMasters of SlideShare
Masters of SlideShare
 
STOP! VIEW THIS! 10-Step Checklist When Uploading to Slideshare
STOP! VIEW THIS! 10-Step Checklist When Uploading to SlideshareSTOP! VIEW THIS! 10-Step Checklist When Uploading to Slideshare
STOP! VIEW THIS! 10-Step Checklist When Uploading to Slideshare
 
You Suck At PowerPoint!
You Suck At PowerPoint!You Suck At PowerPoint!
You Suck At PowerPoint!
 
10 Ways to Win at SlideShare SEO & Presentation Optimization
10 Ways to Win at SlideShare SEO & Presentation Optimization10 Ways to Win at SlideShare SEO & Presentation Optimization
10 Ways to Win at SlideShare SEO & Presentation Optimization
 
How To Get More From SlideShare - Super-Simple Tips For Content Marketing
How To Get More From SlideShare - Super-Simple Tips For Content MarketingHow To Get More From SlideShare - Super-Simple Tips For Content Marketing
How To Get More From SlideShare - Super-Simple Tips For Content Marketing
 
A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...
A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...
A Guide to SlideShare Analytics - Excerpts from Hubspot's Step by Step Guide ...
 
2015 Upload Campaigns Calendar - SlideShare
2015 Upload Campaigns Calendar - SlideShare2015 Upload Campaigns Calendar - SlideShare
2015 Upload Campaigns Calendar - SlideShare
 
What to Upload to SlideShare
What to Upload to SlideShareWhat to Upload to SlideShare
What to Upload to SlideShare
 
How to Make Awesome SlideShares: Tips & Tricks
How to Make Awesome SlideShares: Tips & TricksHow to Make Awesome SlideShares: Tips & Tricks
How to Make Awesome SlideShares: Tips & Tricks
 

Similar to Boeing Case Study Competition

Lab 4 2 Celines Scooter Supply Ltd Quarterly Income
Lab 4 2 Celines Scooter Supply Ltd Quarterly IncomeLab 4 2 Celines Scooter Supply Ltd Quarterly Income
Lab 4 2 Celines Scooter Supply Ltd Quarterly Income
Salena Shemilt
 
My Business Project (INVERSE)
My Business Project (INVERSE)My Business Project (INVERSE)
My Business Project (INVERSE)
rifasimponi
 
Actual Cost Vs Plan Projection PowerPoint Presentation Slides
Actual Cost Vs Plan Projection PowerPoint Presentation Slides Actual Cost Vs Plan Projection PowerPoint Presentation Slides
Actual Cost Vs Plan Projection PowerPoint Presentation Slides
SlideTeam
 
Worldwide_Paper_Company Blank Template-1
Worldwide_Paper_Company Blank Template-1Worldwide_Paper_Company Blank Template-1
Worldwide_Paper_Company Blank Template-1
Yung Le
 
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation SlidesActual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
SlideTeam
 

Similar to Boeing Case Study Competition (20)

Analyzing project cash flow/absor marantika/ardan cahya w/kyo larely j p/risw...
Analyzing project cash flow/absor marantika/ardan cahya w/kyo larely j p/risw...Analyzing project cash flow/absor marantika/ardan cahya w/kyo larely j p/risw...
Analyzing project cash flow/absor marantika/ardan cahya w/kyo larely j p/risw...
 
Lab 4 2 Celines Scooter Supply Ltd Quarterly Income
Lab 4 2 Celines Scooter Supply Ltd Quarterly IncomeLab 4 2 Celines Scooter Supply Ltd Quarterly Income
Lab 4 2 Celines Scooter Supply Ltd Quarterly Income
 
Senario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate FinanceSenario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate Finance
 
Actual Vs Budget Variance PowerPoint Presentation Slides
Actual Vs Budget Variance PowerPoint Presentation SlidesActual Vs Budget Variance PowerPoint Presentation Slides
Actual Vs Budget Variance PowerPoint Presentation Slides
 
02 Project Summary
02 Project Summary02 Project Summary
02 Project Summary
 
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation SlidesBudget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
 
My Business Project (INVERSE)
My Business Project (INVERSE)My Business Project (INVERSE)
My Business Project (INVERSE)
 
Cost cutting proposals
Cost cutting proposalsCost cutting proposals
Cost cutting proposals
 
Rehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall ProjectRehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall Project
 
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation SlidesForecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation Slides
 
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
 
Actual Cost Vs Plan Projection PowerPoint Presentation Slides
Actual Cost Vs Plan Projection PowerPoint Presentation Slides Actual Cost Vs Plan Projection PowerPoint Presentation Slides
Actual Cost Vs Plan Projection PowerPoint Presentation Slides
 
Account asst
Account asstAccount asst
Account asst
 
Worldwide_Paper_Company Blank Template-1
Worldwide_Paper_Company Blank Template-1Worldwide_Paper_Company Blank Template-1
Worldwide_Paper_Company Blank Template-1
 
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation SlidesActual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
 
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesFinance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
 
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesFinance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
 
FINANCIAL STATEMENTS
FINANCIAL STATEMENTSFINANCIAL STATEMENTS
FINANCIAL STATEMENTS
 
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesBudget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
 
Actual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation SlidesActual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation Slides
 

Recently uploaded

Recently uploaded (20)

Arti Languages Pre Seed Teaser Deck 2024.pdf
Arti Languages Pre Seed Teaser Deck 2024.pdfArti Languages Pre Seed Teaser Deck 2024.pdf
Arti Languages Pre Seed Teaser Deck 2024.pdf
 
Nashik Call Girl Just Call 7091819311 Top Class Call Girl Service Available
Nashik Call Girl Just Call 7091819311 Top Class Call Girl Service AvailableNashik Call Girl Just Call 7091819311 Top Class Call Girl Service Available
Nashik Call Girl Just Call 7091819311 Top Class Call Girl Service Available
 
Bankura Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Available
Bankura Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service AvailableBankura Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Available
Bankura Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Available
 
KOTA 💋 Call Girl 9827461493 Call Girls in Escort service book now
KOTA 💋 Call Girl 9827461493 Call Girls in  Escort service book nowKOTA 💋 Call Girl 9827461493 Call Girls in  Escort service book now
KOTA 💋 Call Girl 9827461493 Call Girls in Escort service book now
 
WheelTug Short Pitch Deck 2024 | Byond Insights
WheelTug Short Pitch Deck 2024 | Byond InsightsWheelTug Short Pitch Deck 2024 | Byond Insights
WheelTug Short Pitch Deck 2024 | Byond Insights
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
 
Chandrapur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
Chandrapur Call Girl Just Call 8084732287 Top Class Call Girl Service AvailableChandrapur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
Chandrapur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
 
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGParadip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
 
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
 
SRI GANGANAGAR 💋 Call Girl 9827461493 Call Girls in Escort service book now
SRI GANGANAGAR 💋 Call Girl 9827461493 Call Girls in  Escort service book nowSRI GANGANAGAR 💋 Call Girl 9827461493 Call Girls in  Escort service book now
SRI GANGANAGAR 💋 Call Girl 9827461493 Call Girls in Escort service book now
 
Berhampur 70918*19311 CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Berhampur 70918*19311 CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGBerhampur 70918*19311 CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Berhampur 70918*19311 CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
 
Berhampur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
Berhampur Call Girl Just Call 8084732287 Top Class Call Girl Service AvailableBerhampur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
Berhampur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
 
ALWAR 💋 Call Girl 9827461493 Call Girls in Escort service book now
ALWAR 💋 Call Girl 9827461493 Call Girls in  Escort service book nowALWAR 💋 Call Girl 9827461493 Call Girls in  Escort service book now
ALWAR 💋 Call Girl 9827461493 Call Girls in Escort service book now
 
PITHAMPUR 💋 Call Girl 9827461493 Call Girls in Escort service book now
PITHAMPUR 💋 Call Girl 9827461493 Call Girls in  Escort service book nowPITHAMPUR 💋 Call Girl 9827461493 Call Girls in  Escort service book now
PITHAMPUR 💋 Call Girl 9827461493 Call Girls in Escort service book now
 
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
 
Bangalore Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Avai...
Bangalore Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Avai...Bangalore Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Avai...
Bangalore Call Girl Just Call♥️ 8084732287 ♥️Top Class Call Girl Service Avai...
 
Falcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business GrowthFalcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business Growth
 
KOLKATA 💋 Call Girl 9827461493 Call Girls in Escort service book now
KOLKATA 💋 Call Girl 9827461493 Call Girls in  Escort service book nowKOLKATA 💋 Call Girl 9827461493 Call Girls in  Escort service book now
KOLKATA 💋 Call Girl 9827461493 Call Girls in Escort service book now
 
Kalyan Call Girl 98350*37198 Call Girls in Escort service book now
Kalyan Call Girl 98350*37198 Call Girls in Escort service book nowKalyan Call Girl 98350*37198 Call Girls in Escort service book now
Kalyan Call Girl 98350*37198 Call Girls in Escort service book now
 

Boeing Case Study Competition

  • 1.
  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 12.
  • 13.
  • 14.
  • 15.
  • 16.
  • 17.
  • 18.
  • 19. Initial Cost of the I.S Software = $350,000,000 Maintenance Cost = $75,000,000 Cost of Capital = 10% NPV = $1,660,593,414,58 Years 2014 2015 2016 2017 2018 2019 Cash Flow - I.T. Software -350 000 000,00 0,00 0,00 85 000 000,00 245 000 000,00 405 000 000,00 Discounted Cash Flow -350 000 000,00 0,00 0,00 63 861 758,08 167 338 296,56 251 474 697,30 Cumulative Cash Flow -350 000 000,00 -350 000 000,00 -350 000 000,00 -286 138 241,92 -118 799 945,36 132 674 751,94 Years 2020 2021 2022 2023 2024 2025 Cash Flow - I.T. Software 565 000 000,00 565 000 000,00 565 000 000,00 565 000 000,00 565 000 000,00 565 000 000,00 Discounted Cash Flow 318 920 749,60 289 936 881,00 263 575 293,90 239 620 000,85 217 835 524,54 198 030 212,75 Cumulative Cash Flow 451 595 501,54 741 532 382,54 1 005 107 676,44 1 244 727 677,29 1 462 563 201,83 1 660 593 414,58
  • 20. Year Number of Workers in Seattle Number of Management in Seattle Number of workers in Training in Seattle Number of workers in Charleston Number of Management in Charleston Number of Workers in Training at Charleston jan-14 1000,00 200,00 0,00 0,00 0,00 0,00 jan-15 1000,00 200,00 250,00 0,00 0,00 0,00 jan-16 1250,00 200,00 250,00 0,00 0,00 425,00 jan-17 1500,00 150,00 0,00 425,00 50,00 425,00 jan-18 1500,00 140,00 0,00 850,00 60,00 0,00 jan-19 1500,00 130,00 0,00 850,00 70,00 0,00 jan-20 1500,00 140,00 0,00 850,00 60,00 0,00 jan-21 1500,00 140,00 0,00 850,00 60,00 0,00 jan-22 1500,00 140,00 0,00 850,00 60,00 0,00 jan-23 1500,00 140,00 0,00 850,00 60,00 0,00 jan-24 1500,00 140,00 0,00 850,00 60,00 0,00 jan-25 1500,00 140,00 0,00 850,00 60,00 0,00 jan-26 1500,00 140,00 0,00 850,00 60,00 0,00 jan-27 1500,00 140,00 0,00 850,00 60,00 0,00
  • 21. Aircrafts Produced In Seattle $7 680 000 000,00 Aircrafts Produced In Charleston $0,00 Revenues $7 680 000 000,00 Depreciation $100 000 000,00 Production Work Pay $50 000 000,00 Management Pay $20 000 000,00 Fringe Benefits $48 000 000,00 Supplier Parts $18 750 000,00 Inventory $75 000 000,00 Carrying Cost $5 000 000,00 Overhead $36 000 000,00 Cost of Training $11 250 000,00 Cost of I.T. Software $350 000 000,00 Penalty $7 411 200 000,00 Total Cost $8 125 200 000,00 Operating Income -$445 200 000,00
  • 22. Aircrafts Produced In Seattle $9 600 000 000,00 Aircrafts Produced In Charleston $0,00 Revenues $9 600 000 000,00 Depreciation $100 000 000,00 Production Work Pay $62 500 000,00 Management Pay $20 000 000,00 Fringe Benefits $58 000 000,00 Supplier Parts $23 437 500,00 Inventory $93 750 000,00 Carrying Cost $5 000 000,00 Overhead $43 500 000,00 Cost of Training $17 625 000,00 Cost of I.T. Software $0,00 Penalty $7 718 400 000,00 Total Cost $8 142 212 500,00 Operating Income $1 457 787 500,00
  • 23. Aircrafts Produced In Seattle $11 680 000 000,00 Aircrafts Produced In Charleston $1 960 000 000,00 Revenues $13 640 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 800 000,00 Fringe Benefits $80 250 000,00 Supplier Parts $33 300 781,25 Inventory $133 203 125,00 Carrying Cost $7 000 000,00 Overhead $59 000 000,00 Cost of Training $3 675 000,00 Cost of I.T. Software $75 000 000,00 Penalty $7 948 800 000,00 Total Cost $8 534 028 906,25 Operating Income $5 105 971 093,75
  • 24. Aircrafts Produced In Seattle $11 840 000 000,00 Aircrafts Produced In Charleston $5 720 000 000,00 Revenues $17 560 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 560 000,00 Fringe Benefits $93 200 000,00 Supplier Parts $42 871 093,75 Inventory $171 484 375,00 Carrying Cost $7 000 000,00 Overhead $67 400 000,00 Cost of Training $0,00 Cost of I.T. Software $75 000 000,00 Penalty $7 968 000 000,00 Total Cost $8 618 515 468,75 Operating Income $8 941 484 531,25
  • 25. Aircrafts Produced In Seattle $12 000 000 000,00 Aircrafts Produced In Charleston $7 680 000 000,00 Revenues $19 680 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fringe Benefits $92 800 000,00 Supplier Parts $48 046 875,00 Inventory $192 187 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of Training $0,00 Cost of I.T. Software $75 000 000,00 Penalty $7 785 600 000,00 Total Cost $8 461 254 375,00 Operating Income $11 218 745 625,00
  • 26. Aircrafts Produced In Seattle $12 160 000 000,00 Aircrafts Produced In Charleston $7 840 000 000,00 Revenues $20 000 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fring Benefits $92 800 000,00 Supplier Parts $48 828 125,00 Inventory $195 312 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of Training $0,00 Cost of I.T. Software $75 000 000,00 Penalty $7 526 400 000,00 Total Cost $8 205 960 625,00 Operating Income $11 794 039 375,00
  • 27. Aircrafts Produced In Seattle $12 160 000 000,00 Aircrafts Produced In Charleston $7 840 000 000,00 Revenues $20 000 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fringe Benefits $92 800 000,00 Supplier Parts $65 104 166,67 Inventory $195 312 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of I.T. Software $75 000 000,00 Penalty $7 296 000 000,00 Total Cost $7 991 836 666,67 Operating Income $12 704 000 000,00
  • 28. Aircrafts Produced In Seattle $12 160 000 000,00 Aircrafts Produced In Charleston $7 840 000 000,00 Revenues $20 000 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fringe Benefits $92 800 000,00 Supplier Parts $83 705 357,14 Inventory $195 312 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of I.T. Software $75 000 000,00 Penalty $7 104 000 000,00 Total Cost $7 818 437 857,14 Operating Income $12 896 000 000,00
  • 29. Aircrafts Produced In Seattle $12 160 000 000,00 Aircrafts Produced In Charleston $7 840 000 000,00 Revenues $20 000 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fringe Benefits $92 800 000,00 Supplier Parts $105 168 269,23 Inventory $195 312 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of I.T. Software $75 000 000,00 Penalty $6 768 000 000,00 Total Cost $7 503 900 769,23 Operating Income $13 232 000 000,00
  • 30. Aircrafts Produced In Seattle $12 160 000 000,00 Aircrafts Produced In Charleston $7 840 000 000,00 Revenues $20 000 000 000,00 Depreciation $100 000 000,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fringe Benefits $92 800 000,00 Supplier Parts $130 208 333,33 Inventory $195 312 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of I.T. Software $75 000 000,00 Penalty $6 480 000 000,00 Total Cost $7 240 940 833,33 Operating Income $13 520 000 000,00
  • 31. Aircrafts Produced In Seattle $12 160 000 000,00 Aircrafts Produced In Charleston $7 840 000 000,00 Revenues $20 000 000 000,00 Depreciation $0,00 Production Work Pay $75 000 000,00 Management Pay $18 320 000,00 Fringe Benefits $92 800 000,00 Supplier Parts $130 208 333,33 Inventory $195 312 500,00 Carrying Cost $7 000 000,00 Overhead $67 300 000,00 Cost of I.T. Software $75 000 000,00 Penalty $6 259 200 000,00 Total Cost $6 920 140 833,33 Operating Income $13 740 800 000,00

Editor's Notes

  1. Add names
  2. *suppliers *lean manufacturing *software *___
  3. Real challange to find suppliers that can keep up with our production goals - this takes time and money but in the long run will save time and money Explain what Sub tier suppliers means
  4. Possibly add ranges of lead times?? Eg. 9-15 mths, 12-15 mths Supplier Criteria/grading criteria? ---- this allows us to not only help pick new suppliers, but also keep our existing suppliers in check. If they are two months late delivering a product, then their “on time” rating would be docked points, and hurt them in the long run, Instead of supplier A, B,C should we do Supplier by location? *What are we doing here?
  5. Perhaps work can be divided with supplier of potential customers (marketing politics) Start with what this will improve The supplier is at capacity and it makes their lead times longer and not having the products we need - packet Not what we could do, what we will do. INtoduce what it is very clearly. Explain to someone who hasnt heard of it
  6. Complementary product i.e. floor panel to brackets--- drawing changes needed by engineers What is a sub aseembly? “Both of these strategies can be implemented across many supplier bases” “Another strategy WE would like to implement”
  7. *So now that we have met our supplier needs in order to open new channels to materials. Now is impotant to be sure we have the workforce in place to be able to adjust to these rising production”
  8. “ (empower our employees to strive for a culture of continuous improvmenet)”
  9. Plan, do, act, check, which means….. Start with define…..develop….check...act…. “Kaizen is all about solving issues, so heres how we can make sure that we are addressing the right issue” Eg. when we identify a failure……... comparing Develop….. Check….using criteria on checklist Act….comparing new performance to old one since we are solving these small issues for continuous improvement, we need to make sure that we identify what the root cause of these issues are so that they are not repeated….
  10. Correctly, correctly, incorrectly, incorrectly. LOL (change) . Slow down -By doing this you save time by getting straight to the problem and not linger on the intermediate problems 5 why’s = eliminate the root cause Rather then just fixing the orignal problem we can dig deep to why it actually occurred Example from the classroom Which means Why is the part not on time? Why wasn't it produced correctly? Why was the maschine operated incorrectly? Why did the employee not know how to work the machine? Why were they not trained correctly?
  11. Maybe for example you can talk about how a worker who is not properly trained can waste time and cost instead of example of tardy worker How you will you implement. Fixing small issues immediately so they dont become large problems. Implementation? Explain what the concept is and how it applies
  12. Long-term investment->future collaborations are made easier as system is already in place between Boeing and trusted suppliers Contingent upon the cloud service meeting the The American Institute of Aeronautics and Astronautics (AIAA) standards that were laid out in “Aviation 2013” in Los Angeles this week where their AAIA Framework for Aviation Cybersecurity was presented. SPELLING ERROR FOR SUPPLIER 2014 NPV analysis prooves that we should invest in a technology.
  13. Attack LEAD times - Works on two levels (1) Increased Communication and transparency by De-siloing quality and production management and encouraging a culture of trust. (2) Cut costs with shipping and finding the best possible methods of production. An example would be Reduced machine tooling costs by saving prior configurations and improving integration. Company-wide collaboration - Cloud based softwares share information automatically with all users of the system. Mobile device collaboration. Algorithms - Much like the UPS system Orion, which takes its best shot at the traveling salesman equation to find the fastest way to get from point A to point B, taking shipping costs down across the board and reducing risk. They have reduced each trip a driver takes by seven miles over a week. Mobile Device management
  14. Too long
  15. Need to add the timeline of revenue/cost Cost of new suppliers