SlideShare a Scribd company logo
LEAN SIX SIGMA TO IMPROVE SUPPLY
CHAIN MANAGEMENT
Prepared by Julian Kalac, P.Eng and
Robert Czuma
May 2014
Page 61 of 19
1. Introduction
1.1 Objective
The objectives are to improve supply chain management related Key Performance
Indicators(KPI’s) such as On Time Shipments (OTS), Material availability, Inventory
management; Inventory Turnover, Reducing total costs associated with products,
The project focuses on increasing On Time Shipments from 55% to 92% hence it improves
customer confidence and reduce product development cost with increasing inventory turnover
from 7 to 16, increase physical inventory accuracy from 78% to 95% and reduce total
operational hours per unit from 11.4 hrs to 4 hrs. Currently the work place environment
is not organized so things need to get clean up and organized in organization.
Sl. No Key Performance Indicators
(KPI’s)
Current Target
(Before
Improvement)
1 Annual Inventory Turnover 7 16
2 On Time Shipments (OTS) 55% 92%
3 5 S (sort, straighten , shine,
standardize, sustain) Score
8 18
4 Physical Inventory accuracy 78% 95%
5 Service Factor: Kitting 65% 100%
6 Total Operations hrs/unit 11.4 4
Table 1: key performance Indicators (KPI’s) with Current and Target values
Page 62 of 19
Page 63 of 19
Causes Occurrence
% of
time Cumulative
Sales-SCM Lead time not
considered 54 17% 17%
Material shortage 47 14% 31%
Parts failure 41 13% 44%
BOM issue 38 12% 55%
Configuration issue 35 11% 66%
Rework 28 9% 75%
Shipping Schedule 25 8% 82%
Sales Issue 15 5% 87%
Engineering 15 5% 91%
S/W Issues 12 4% 95%
Sales hold 7 2% 97%
Project manager's Sign Off 5 2% 99%
Not Invoiced @ time of shipping 4 1% 100%
Total 326
Table 4 : Showing the causes for delayed in shipment and their occurrence
Time
90%
O
n
s
h
i
p
m
e
n
t
100%
80%
60%
40%
20%
0%
85%
65% 68% 69%
t
i
m
e
On time shipment
Data
center
N
appliances
Harmonic Siemens Other
OEMs
Business Unit/ product
Page 64 of 19
% 13% 12
Figure 8: showing Pareto Analysis for causes in delayed in shipment
Figure 21: Value Stream map for Supply chain management
100%91% 95% 97% 99%
75%
87%
66%
1%
44% 55%
9% 5% 5% 4% 2% 2% 1%% 11%
17%
100%
80%
60%
40%
20%
0%
e
82%
17% 14 3 8%
% of time
Cumulative
Causes of Delayed Shipment
Page 65 of 19
SR# Cause Root Cause Action item
1
Work order status not
changed WIP or Built
Low Service
level, No
responsibility
assignment
increasingproduct
availability with
MPS and MRP
2
Wrong Inventory
storage practices
No 5 S
programs
Need to have 5S
programs
3
Debit order not
created
Broken MRB
process flow
Develop process
flow for MRB by
introducing online
NCR forms
4
Material not received
in system
Training for
receiving and
lack of 5S
Train the employees
with process flows
5
Material not found in
stock room
Not having
cycle count
programs, lack
of 5S
Implement scheduled
cycle count programs
6
In-house borrowed
material list not
updated
No material
transaction for
In-House orders
Need to transact the
borrowed items with
either DO and SO
Table 13: Further causes, root causes, and action items
95%
73%
55%35%
35%
re ve r cycle c
r ce
120%
o
c
c
u
r
r
e
n
c
e
100%
80%
60%
40%
20%
0%
87%
100%
% 21% 18% 14% 7% 5%
o
f
% of total
cumulative
Causes of variances
Page 66 of 19
3.4.1 5S Program
Figure 24: 5S Audit findings
Page 67 of 19
Figure 25: 5S before and after comparison
Figure 26: Improvement with 5S Program
Page 68 of 19
Figure 27: Other application improved with 5S Program
Figure 29: Monthly trend of Cost of goods sold and AverageInventory
16.0
14.0
12.0
10.0
8.0
6.0
4.0
2.0
0.0
Monthly Inv Turns
$5,000,000
$4,000,000
$3,000,000
$2,000,000
$1,000,000
$0
Cost of goods sold
Average INV
71
Figure 36: Value stream map for Build, Pick, and Ship
72
83
3.5.1 Liner regression
Figure 38: Simple linear regression analysis chart
Source: ("Linear regression solver,")
Figure 39: Showing regression analysis with calculation of L andT_chart2 Source:
("Linear regression solver,")
73
3.6.1 Cause and effect diagram
Figure 40: Cause and Effect Diagram
Figure 41: Cause and Effect diagram with potential quick wins
74
3.6.2 Rapid improvement Kaizen event for reducing labour costs
Date Total Units Total Hours Hrs/Units Current cost Projected cost Labour Savings
Savings8/1/11 173 1736 11.0 $47,858 $49,289 $1,431
8/8/11 229 1783 9.2 $52,865 $65,122 $12,257
8/15/11 219 1817 10.2 $55,896 $62,308 $6,412
8/22/11 195 2082 10.7 $52,046 $55,287 $3,241
8/29/11 173 1587 9.2 $39,670 $49,175 $9,505
9/5/11 228 1419 6.2 $35,464 $64,809 $29,345
9/12/11 281 1560 5.6 $39,002 $79,874 $40,872
9/19/11 331 1821 5.5 $45,527 $94,087 $48,560
9/26/11 309 1623 5.3 $40,587 $87,833 $47,247
10/3/11 263 1522 5.8 $38,058 $74,758 $36,699
10/10/11 399 1842 4.6 $46,050 $113,416 $67,365
10/17/11 190 1587 5.8 $27,550 $54,008 $26,458
10/24/11 260 1562 6.0 $39,038 $73,990 $34,952
10/31/11 247 1542 6.2 $38,553 $70,210 $31,657
11/7/11 191 1577 5.6 $26,740 $54,292 $27,552
11/14/11 131 1273 7.1 $23,270 $37,265 $13,995
11/21/11 97 880 6.5 $15,763 $27,572 $11,810
11/28/11 241 1352 5.6 $33,804 $68,504 $34,700
12/5/11 261 1466 5.6 $36,660 $74,189 $37,530
12/12/11 252 1481 5.9 $37,026 $71,631 $34,605
12/19/11 180 1515 5.4 $24,300 $51,165 $26,865
12/26/11 120 1296 5.3 $15,750 $34,110 $18,360
1/2/12 132 1283 4.7 $15,475 $37,436 $21,961
1/9/12 167 1339 4.5 $18,754 $47,384 $28,631
1/16/12 152 1167 4.1 $15,580 $43,206 $27,626
Total Cost savings $679,634
Table 3: Weekly production data labour savings
Page 75 of 19
3.8.1 Lower Inventory carrying cost associated with Inventory Investment
Table below shows the actual Cost of Goods Sold and Average Inventory for
January 2011 to September 2011. Monthly inventory turnover are calculated.
Month
Cost of
goods sold Average INV
Monthly
Inv Turns
January-11 $913,940 $2,013,100 5.4
February-11 $881,613 $2,088,060 5.1
March-11 $1,478,514 $2,421,609 7.3
April-11 $906,814 $2,412,354 4.5
May-11 $1,069,399 $2,618,155 4.9
June-11 $3,181,141 $2,866,157 13.3
July-11 $2,993,854 $3,367,676 10.7
August-11 $3,136,896 $3,691,196 10.2
September-11 $3,727,579 $3,160,295 14.2
October-11 $1,963,531 $3,477,543 6.8
November-11 $2,443,917 $3,756,958 7.8
December-11 $4,250,515 $3,951,636 12.9
January-12 $3,198,319 $3,118,958 12.3
Table 24: Monthly Inventory Turnover
Figure 53: Monthly Cost of goods sold vs Average Inventory
Page 76 of 19
Return on Investment Capital
Five years Projected ROI
Year 2011 2012 2013 2014 2015 2016
Assets:
CurrentAssets
Cash $173,100 $95,738 $331,217 $1,176,148 $1,111,766 $1,127,500
Accounts receivable $43,056 $202,916 $335,060 $749,869 $975,028 $1,084,627
Professional Membership $42,500 $42,500 $60,500 $72,505 $75,218 $86,020
Long Term Assets:
Furniture/Fixture $35,000 $24,650 $60,661 $106,614 $106,614 $106,614
Software / Hardware $56,000 $61,000 $66,000 $71,000 $94,000 $105,000
Investment $91,000 $85,650 $126,661 $177,614 $200,614 $211,614
Accumulated Depreciation:
Furniture ($7,000) ($14,800) ($23,400) ($32,800) ($43,000) ($54,000)
Software / Hardware ($11,200) ($44,400) ($57,600) ($68,800) ($80,000) ($56,000)
Total Assets $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761
Liabilities:
Accounts payable $30,056 $25,016 $32,115 $50,285 $160,152 $215,025
Long term liabilities
Bank Loanpayable $180,000 $325,000 $450,000 $1,500,000 $1,000,000 $500,000
Commissions payable $0
Total Liabilities $210,056 $350,016 $482,115 $1,550,285 $1,160,152 $715,025
Owner's equity:
Retained earnings $121,400 $17,588 $290,323 $524,251 $1,079,474 $1,684,736
Total Liabilities+ Owner's equi $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761
ROI 33% -79% 129% 195% 438% 696%
Page 141 of 19
Breakeven Analysis
Breakeven point is achieved at Q1 2013. As per break even analysis graph,LSC generates enough
revenue after getting six customers by Q1 2013. The company will start making profit in the second
quarter of the year 2013.
Year 2012 2013 2014 2015 2016
Fixed Cost $396,500 $397,380 $398,961 $399,561 $402,995
Variable Cost $117,313 $319,885 $589,185 $697,762 $1,021,834
Total Revenue $ 410,000 $ 990,000 $ 1,300,050 $ 1,890,500 $ 2,356,000
# of Customers 3 7 11 35 60
Five years ProjectedROI
Year 2011 2012 2013 2014 2015 2016
Assets:
CurrentAssets
Cash $173,100 $95,738 $331,217 $1,176,148 $1,111,766 $1,127,500
Accounts receivable $43,056 $202,916 $335,060 $749,869 $975,028 $1,084,627
Professional Membership $42,500 $42,500 $60,500 $72,505 $75,218 $86,020
Long TermAssets:
Furniture/Fixture $35,000 $24,650 $60,661 $106,614 $106,614 $106,614
Software /Hardware $56,000 $61,000 $66,000 $71,000 $94,000 $105,000
Investment $91,000 $85,650 $126,661 $177,614 $200,614 $211,614
Accumulated Depreciation:
Furniture ($7,000) ($14,800) ($23,400) ($32,800) ($43,000) ($54,000)
Software /Hardware ($11,200) ($44,400) ($57,600) ($68,800) ($80,000) ($56,000)
TotalAssets $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761
Liabilities:
Accounts payable $30,056 $25,016 $32,115 $50,285 $160,152 $215,025
Long termliabilities
Bank Loanpayable $180,000 $325,000 $450,000 $1,500,000 $1,000,000 $500,000
Commissions payable $0
Total Liabilities $210,056 $350,016 $482,115 $1,550,285 $1,160,152 $715,025
Owner's equity:
Retained earnings $121,400 $17,588 $290,323 $524,251 $1,079,474 $1,684,736
Total Liabilities+Owner'sequi $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761
ROI 33% -79% 129% 195% 438% 696%
Table 28: 5 years projected Profit & Loss and Forecasted Revenue generation statement
Page 142 of 19
:
Balance Sheet
We expect to have a positive cash flow after 4 quarters. During the first four quarters ( in year 2012) LSC
require a cash investment of $850 thousand dollars.
Five years Projected Balance Sheet
Year 2011 2012 2013 2014 2015 2016
Assets:
Current Assets
Cash $173,100 $95,738 $331,217 $1,176,148 $1,111,766 $1,127,500
Accounts receivable $43,056 $202,916 $335,060 $749,869 $975,028 $1,084,627
Professional Membership $42,500 $42,500 $60,500 $72,505 $75,218 $86,020
Long Term Assets:
Furniture/Fixture $35,000 $24,650 $60,661 $106,614 $106,614 $106,614
Software / Hardware $56,000 $61,000 $66,000 $71,000 $94,000 $105,000
Accumulated Depreciation:
Furniture ($7,000) ($14,800) ($23,400) ($32,800) ($43,000) ($54,000)
Software / Hardware ($11,200) ($44,400) ($57,600) ($68,800) ($80,000) ($56,000)
Total Assets $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761
Liabilities:
Accounts payable $30,056 $25,016 $32,115 $50,285 $160,152 $215,025
Long term liabilities
Bank Loan payable $180,000 $325,000 $450,000 $1,500,000 $1,000,000 $500,000
Commissions payable $0
Total Liabilities $210,056 $350,016 $482,115 $1,550,285 $1,160,152 $715,025
Owner's equity:
Retained earnings $121,400 $17,588 $290,323 $524,251 $1,079,474 $1,684,736
$700,000
$600,000
$500,000
$400,000
$300,000
$200,000
$100,000
$0
($100,000)
Cost
Revenue
Profit
Quarter of Year
Q1‐
Q2‐
Q3‐
Q4‐
Q1‐
Q2‐
Q3‐
Q4‐
Q1‐
Q2‐
Q3‐
Q4‐
Q1‐
Q2‐
Q3‐
Q4‐
Q1‐
Q2‐
Q3‐
Q4‐16
Page 143 of 19
Total Liabilities+ Owner's equity $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761
Table 29: Five year Projected Balance sheet
5.1 Income Statement Five years Projected Income statement:
5 Years Projected Income statement
5 years Projected IncomeStatement
Period Ended (Year) 2011 2012 2013 2014 2015 2016
Revenue:
ServiceRevenue $112,500 $307,500 $520,000 $ 980,245 $1,417,875 $1,767,000
Training Charges $ 37,500 $102,500 $247,500 $ 325,013 $ 472,625 $ 589,000
Total Revenue $150,000 $410,000 $990,000 $1,300,050 $1,890,500 $2,356,000
Selling Expenses:
Sales commission $ 4,500 $ 9,000 $ 16,500 $ 52,500 $ 90,000
Office Staff $ 35,000 $ 90,000 $ 150,000 $ 200,000
Marketing/ Advertising
Expenses $ 150,000 $ 160,000 $ 170,000
TechnicalStaff $150,000 $ 160,000 $ 180,000 $ 220,000
TravelExpense $ 18,000 $ 18,360 $ 18,911 $ 19,478 $ 224,000
General and Admin:
Officer's FixedSalary $175,000 $380,000 $380,000 $ 380,000 $ 380,000 $ 380,000
Interest Expenses $ - $ - $ - $ - $ - $ -
Software $ 1,000 $ 8,000 $ 8,160 $ 8,405 $ 8,657 $ 8,917
Depreciation Expense $ 18,200 $ 41,000 $ 48,000 $ 48,000 $ 50,000 $ 52,000
Other overheads $ 1,000 $ 20,000 $ 20,000 $ 21,012 $ 21,642 $ 22,292
Utilities $ 2,000 $ 12,000 $ 12,240 $ 12,607 $ 12,985 $ 13,375
Janitorial $ 1,500 $ 2,500 $ 3,100 $ 4,253 $ 4,411 $ 5,573
Rent $ 3,000 $ 14,000 $ 14,280 $ 14,708 $ 15,150 $ 17,422
TotalExpenses $201,700 $500,000 $698,140 $ 924,396 $1,054,823 $1,403,579
Net Income before taxes $ (51,700) $ (90,000) $291,860 $ 375,654 $ 835,677 $ 952,421
Income Tax $ - $ - $ - $ 93,914 $ 250,703 $ 333,347
Net Income / (Loss) $ (51,700) $ (90,000) $291,860 $ 281,741 $ 584,974 $ 619,074
Page 144 of 19
5 years Projected Income statement

More Related Content

What's hot

Combined Pat Presentation Oct - Copy
Combined Pat Presentation  Oct  - CopyCombined Pat Presentation  Oct  - Copy
Combined Pat Presentation Oct - CopyJohn Osborne
 
Business Plan - Term Project
Business Plan - Term ProjectBusiness Plan - Term Project
Business Plan - Term Project
Kevin Swenson
 
Austin Industrial Overview | 4Q 2015
Austin Industrial Overview | 4Q 2015Austin Industrial Overview | 4Q 2015
Austin Industrial Overview | 4Q 2015
AQUILA Commercial
 
AQUILA Austin Industrial Market Report Q3 2016
AQUILA Austin Industrial Market Report Q3 2016AQUILA Austin Industrial Market Report Q3 2016
AQUILA Austin Industrial Market Report Q3 2016
AQUILA Commercial
 
Lean Back Offices Project
Lean Back Offices ProjectLean Back Offices Project
Lean Back Offices ProjectParag Kapile
 
Jared Amato - Six Sigma Green Belt Reporting
Jared Amato - Six Sigma Green Belt ReportingJared Amato - Six Sigma Green Belt Reporting
Jared Amato - Six Sigma Green Belt ReportingJared Amato
 
HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14
HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14
HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14
Amanda Arnce
 
Stan's SSOT Forecast Model - Accruals Focus
Stan's SSOT Forecast Model - Accruals FocusStan's SSOT Forecast Model - Accruals Focus
Stan's SSOT Forecast Model - Accruals FocusStanley Chan
 
Шаблон KPI от YouExec
Шаблон KPI от YouExecШаблон KPI от YouExec
Шаблон KPI от YouExec
Danil Dintsis, Ph. D., PgMP
 
''Lean'' for Internal Audit
''Lean'' for Internal Audit''Lean'' for Internal Audit
''Lean'' for Internal Audit
fmi_igf
 

What's hot (11)

Combined Pat Presentation Oct - Copy
Combined Pat Presentation  Oct  - CopyCombined Pat Presentation  Oct  - Copy
Combined Pat Presentation Oct - Copy
 
Business Plan - Term Project
Business Plan - Term ProjectBusiness Plan - Term Project
Business Plan - Term Project
 
Austin Industrial Overview | 4Q 2015
Austin Industrial Overview | 4Q 2015Austin Industrial Overview | 4Q 2015
Austin Industrial Overview | 4Q 2015
 
AQUILA Austin Industrial Market Report Q3 2016
AQUILA Austin Industrial Market Report Q3 2016AQUILA Austin Industrial Market Report Q3 2016
AQUILA Austin Industrial Market Report Q3 2016
 
Lean Back Offices Project
Lean Back Offices ProjectLean Back Offices Project
Lean Back Offices Project
 
Jared Amato - Six Sigma Green Belt Reporting
Jared Amato - Six Sigma Green Belt ReportingJared Amato - Six Sigma Green Belt Reporting
Jared Amato - Six Sigma Green Belt Reporting
 
HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14
HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14
HRCA Budget - Proposed 2015 budget delegate meeting 10-21-14
 
Accnt lecture4
Accnt lecture4Accnt lecture4
Accnt lecture4
 
Stan's SSOT Forecast Model - Accruals Focus
Stan's SSOT Forecast Model - Accruals FocusStan's SSOT Forecast Model - Accruals Focus
Stan's SSOT Forecast Model - Accruals Focus
 
Шаблон KPI от YouExec
Шаблон KPI от YouExecШаблон KPI от YouExec
Шаблон KPI от YouExec
 
''Lean'' for Internal Audit
''Lean'' for Internal Audit''Lean'' for Internal Audit
''Lean'' for Internal Audit
 

Viewers also liked

Creating Unforgettable Ppt Presentations By Ning De Guzman
Creating Unforgettable Ppt Presentations By Ning De GuzmanCreating Unforgettable Ppt Presentations By Ning De Guzman
Creating Unforgettable Ppt Presentations By Ning De GuzmanNing de Guzman
 
Lean Six Sigma
Lean Six SigmaLean Six Sigma
Lean Six Sigma
Joaquin Daniel Estrada
 
Lean vs six sigma -jk
Lean vs six sigma  -jkLean vs six sigma  -jk
Lean vs six sigma -jk
Julian Kalac P.Eng
 
IC Management - Measuring the Immeasurable
IC Management - Measuring the ImmeasurableIC Management - Measuring the Immeasurable
IC Management - Measuring the Immeasurable
Joris Claeys
 
Change Management for Lean Six Sigma based Transformation
Change Management for Lean Six Sigma based TransformationChange Management for Lean Six Sigma based Transformation
Change Management for Lean Six Sigma based TransformationAjay Koul
 
Kiker.ronald
Kiker.ronaldKiker.ronald
Kiker.ronaldNASAPMC
 
Six sigma-and-supply-chain
Six sigma-and-supply-chainSix sigma-and-supply-chain
Six sigma-and-supply-chain
Stephen Depoe
 
Build a Lean Six Sigma Process for Inventory Management in Hospitals
Build a Lean Six Sigma Process for Inventory Management in HospitalsBuild a Lean Six Sigma Process for Inventory Management in Hospitals
Build a Lean Six Sigma Process for Inventory Management in Hospitals
Jump Technologies, Inc.
 
The Face of Supply Chain in 2025
The Face of Supply Chain in 2025The Face of Supply Chain in 2025
Scor Model Convergence With Lean & Six Sigma
Scor Model Convergence With Lean & Six SigmaScor Model Convergence With Lean & Six Sigma
Scor Model Convergence With Lean & Six SigmaOssama Ismail
 
Service revamp lean six sigma black belt project
Service revamp lean six sigma black belt projectService revamp lean six sigma black belt project
Service revamp lean six sigma black belt project
Sumit K Jha
 
Lean Six Sigma 101
Lean Six Sigma 101Lean Six Sigma 101
Lean Six Sigma 101
shailsood
 
How to Improve Your Bottom-Line Through Lean Six Sigma
How to Improve Your Bottom-Line Through Lean Six SigmaHow to Improve Your Bottom-Line Through Lean Six Sigma
How to Improve Your Bottom-Line Through Lean Six SigmaDrake International
 
TLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference Frankfurt
TLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference FrankfurtTLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference Frankfurt
TLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference Frankfurt
MARRIS Consulting
 
Lean Six Sigma for companies
Lean Six Sigma for companiesLean Six Sigma for companies
Lean Six Sigma for companies
Imran Abbasi
 
Applying lean thinking in the food supply chain presentation
Applying lean thinking in the food supply chain presentationApplying lean thinking in the food supply chain presentation
Applying lean thinking in the food supply chain presentation
Fayssal AL-KILANI
 

Viewers also liked (16)

Creating Unforgettable Ppt Presentations By Ning De Guzman
Creating Unforgettable Ppt Presentations By Ning De GuzmanCreating Unforgettable Ppt Presentations By Ning De Guzman
Creating Unforgettable Ppt Presentations By Ning De Guzman
 
Lean Six Sigma
Lean Six SigmaLean Six Sigma
Lean Six Sigma
 
Lean vs six sigma -jk
Lean vs six sigma  -jkLean vs six sigma  -jk
Lean vs six sigma -jk
 
IC Management - Measuring the Immeasurable
IC Management - Measuring the ImmeasurableIC Management - Measuring the Immeasurable
IC Management - Measuring the Immeasurable
 
Change Management for Lean Six Sigma based Transformation
Change Management for Lean Six Sigma based TransformationChange Management for Lean Six Sigma based Transformation
Change Management for Lean Six Sigma based Transformation
 
Kiker.ronald
Kiker.ronaldKiker.ronald
Kiker.ronald
 
Six sigma-and-supply-chain
Six sigma-and-supply-chainSix sigma-and-supply-chain
Six sigma-and-supply-chain
 
Build a Lean Six Sigma Process for Inventory Management in Hospitals
Build a Lean Six Sigma Process for Inventory Management in HospitalsBuild a Lean Six Sigma Process for Inventory Management in Hospitals
Build a Lean Six Sigma Process for Inventory Management in Hospitals
 
The Face of Supply Chain in 2025
The Face of Supply Chain in 2025The Face of Supply Chain in 2025
The Face of Supply Chain in 2025
 
Scor Model Convergence With Lean & Six Sigma
Scor Model Convergence With Lean & Six SigmaScor Model Convergence With Lean & Six Sigma
Scor Model Convergence With Lean & Six Sigma
 
Service revamp lean six sigma black belt project
Service revamp lean six sigma black belt projectService revamp lean six sigma black belt project
Service revamp lean six sigma black belt project
 
Lean Six Sigma 101
Lean Six Sigma 101Lean Six Sigma 101
Lean Six Sigma 101
 
How to Improve Your Bottom-Line Through Lean Six Sigma
How to Improve Your Bottom-Line Through Lean Six SigmaHow to Improve Your Bottom-Line Through Lean Six Sigma
How to Improve Your Bottom-Line Through Lean Six Sigma
 
TLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference Frankfurt
TLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference FrankfurtTLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference Frankfurt
TLS: TOC Lean Six Sigma - TOCICO 2013 Annual conference Frankfurt
 
Lean Six Sigma for companies
Lean Six Sigma for companiesLean Six Sigma for companies
Lean Six Sigma for companies
 
Applying lean thinking in the food supply chain presentation
Applying lean thinking in the food supply chain presentationApplying lean thinking in the food supply chain presentation
Applying lean thinking in the food supply chain presentation
 

Similar to SCM PROJECT

Power financials - how we work
Power financials - how we workPower financials - how we work
Power financials - how we work
Steve Power
 
OpenText Live: Modeling your business processes to new ways of working
OpenText Live: Modeling your business processes to new ways of workingOpenText Live: Modeling your business processes to new ways of working
OpenText Live: Modeling your business processes to new ways of working
OpenText Portfolio
 
Fixed Capital Evaluation PowerPoint Presentation Slides
Fixed Capital Evaluation PowerPoint Presentation SlidesFixed Capital Evaluation PowerPoint Presentation Slides
Fixed Capital Evaluation PowerPoint Presentation Slides
SlideTeam
 
Investment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation SlidesInvestment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation Slides
SlideTeam
 
New Brunswick's Public Service: Pursuing Performance Excellence
New Brunswick's Public Service: Pursuing Performance ExcellenceNew Brunswick's Public Service: Pursuing Performance Excellence
New Brunswick's Public Service: Pursuing Performance Excellence
fmi_igf
 
Fixed Investment Analysis PowerPoint Presentation Slides
Fixed Investment Analysis PowerPoint Presentation SlidesFixed Investment Analysis PowerPoint Presentation Slides
Fixed Investment Analysis PowerPoint Presentation Slides
SlideTeam
 
Spdr debunking-5-common-gold-misconceptions
Spdr debunking-5-common-gold-misconceptionsSpdr debunking-5-common-gold-misconceptions
Spdr debunking-5-common-gold-misconceptions
ZewoMaluk
 
Fixed investment Assessment PowerPoint Presentation Slides
Fixed investment Assessment PowerPoint Presentation SlidesFixed investment Assessment PowerPoint Presentation Slides
Fixed investment Assessment PowerPoint Presentation Slides
SlideTeam
 
EIA2016 Turin - Rick Rasmussen. P&L Statements
EIA2016 Turin - Rick Rasmussen. P&L StatementsEIA2016 Turin - Rick Rasmussen. P&L Statements
EIA2016 Turin - Rick Rasmussen. P&L Statements
European Innovation Academy
 
KPI Dashboard Presentation.pptx
KPI Dashboard Presentation.pptxKPI Dashboard Presentation.pptx
KPI Dashboard Presentation.pptx
Paulo0905
 
GMF 2016 Interim Results
GMF 2016 Interim ResultsGMF 2016 Interim Results
GMF 2016 Interim Results
Nick Ross
 
Fixed Capital Assessment PowerPoint Presentation Slides
Fixed Capital Assessment PowerPoint Presentation Slides Fixed Capital Assessment PowerPoint Presentation Slides
Fixed Capital Assessment PowerPoint Presentation Slides
SlideTeam
 
Production & Operarions Management Compre Review
Production & Operarions Management Compre ReviewProduction & Operarions Management Compre Review
Production & Operarions Management Compre Review
Ramon Fernandez, MBA
 
Capstone.pptx
Capstone.pptxCapstone.pptx
Capstone.pptx
Anila John
 
Rpa conference new delhi
Rpa conference new delhiRpa conference new delhi
Rpa conference new delhi
gaurav
 
Amazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsAmazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsHelena Lavieri
 
Fixed Assets Turnover PowerPoint Presentation Slides
Fixed Assets Turnover PowerPoint Presentation SlidesFixed Assets Turnover PowerPoint Presentation Slides
Fixed Assets Turnover PowerPoint Presentation Slides
SlideTeam
 

Similar to SCM PROJECT (20)

Power financials - how we work
Power financials - how we workPower financials - how we work
Power financials - how we work
 
OpenText Live: Modeling your business processes to new ways of working
OpenText Live: Modeling your business processes to new ways of workingOpenText Live: Modeling your business processes to new ways of working
OpenText Live: Modeling your business processes to new ways of working
 
Fixed Capital Evaluation PowerPoint Presentation Slides
Fixed Capital Evaluation PowerPoint Presentation SlidesFixed Capital Evaluation PowerPoint Presentation Slides
Fixed Capital Evaluation PowerPoint Presentation Slides
 
Investment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation SlidesInvestment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation Slides
 
New Brunswick's Public Service: Pursuing Performance Excellence
New Brunswick's Public Service: Pursuing Performance ExcellenceNew Brunswick's Public Service: Pursuing Performance Excellence
New Brunswick's Public Service: Pursuing Performance Excellence
 
Fixed Investment Analysis PowerPoint Presentation Slides
Fixed Investment Analysis PowerPoint Presentation SlidesFixed Investment Analysis PowerPoint Presentation Slides
Fixed Investment Analysis PowerPoint Presentation Slides
 
TeamSixBP
TeamSixBPTeamSixBP
TeamSixBP
 
JTP - EV Presentation
JTP - EV PresentationJTP - EV Presentation
JTP - EV Presentation
 
Spdr debunking-5-common-gold-misconceptions
Spdr debunking-5-common-gold-misconceptionsSpdr debunking-5-common-gold-misconceptions
Spdr debunking-5-common-gold-misconceptions
 
MF
MFMF
MF
 
Fixed investment Assessment PowerPoint Presentation Slides
Fixed investment Assessment PowerPoint Presentation SlidesFixed investment Assessment PowerPoint Presentation Slides
Fixed investment Assessment PowerPoint Presentation Slides
 
EIA2016 Turin - Rick Rasmussen. P&L Statements
EIA2016 Turin - Rick Rasmussen. P&L StatementsEIA2016 Turin - Rick Rasmussen. P&L Statements
EIA2016 Turin - Rick Rasmussen. P&L Statements
 
KPI Dashboard Presentation.pptx
KPI Dashboard Presentation.pptxKPI Dashboard Presentation.pptx
KPI Dashboard Presentation.pptx
 
GMF 2016 Interim Results
GMF 2016 Interim ResultsGMF 2016 Interim Results
GMF 2016 Interim Results
 
Fixed Capital Assessment PowerPoint Presentation Slides
Fixed Capital Assessment PowerPoint Presentation Slides Fixed Capital Assessment PowerPoint Presentation Slides
Fixed Capital Assessment PowerPoint Presentation Slides
 
Production & Operarions Management Compre Review
Production & Operarions Management Compre ReviewProduction & Operarions Management Compre Review
Production & Operarions Management Compre Review
 
Capstone.pptx
Capstone.pptxCapstone.pptx
Capstone.pptx
 
Rpa conference new delhi
Rpa conference new delhiRpa conference new delhi
Rpa conference new delhi
 
Amazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsAmazon Fresh - Mock Financials
Amazon Fresh - Mock Financials
 
Fixed Assets Turnover PowerPoint Presentation Slides
Fixed Assets Turnover PowerPoint Presentation SlidesFixed Assets Turnover PowerPoint Presentation Slides
Fixed Assets Turnover PowerPoint Presentation Slides
 

SCM PROJECT

  • 1. LEAN SIX SIGMA TO IMPROVE SUPPLY CHAIN MANAGEMENT Prepared by Julian Kalac, P.Eng and Robert Czuma May 2014
  • 2. Page 61 of 19 1. Introduction 1.1 Objective The objectives are to improve supply chain management related Key Performance Indicators(KPI’s) such as On Time Shipments (OTS), Material availability, Inventory management; Inventory Turnover, Reducing total costs associated with products, The project focuses on increasing On Time Shipments from 55% to 92% hence it improves customer confidence and reduce product development cost with increasing inventory turnover from 7 to 16, increase physical inventory accuracy from 78% to 95% and reduce total operational hours per unit from 11.4 hrs to 4 hrs. Currently the work place environment is not organized so things need to get clean up and organized in organization. Sl. No Key Performance Indicators (KPI’s) Current Target (Before Improvement) 1 Annual Inventory Turnover 7 16 2 On Time Shipments (OTS) 55% 92% 3 5 S (sort, straighten , shine, standardize, sustain) Score 8 18 4 Physical Inventory accuracy 78% 95% 5 Service Factor: Kitting 65% 100% 6 Total Operations hrs/unit 11.4 4 Table 1: key performance Indicators (KPI’s) with Current and Target values
  • 4. Page 63 of 19 Causes Occurrence % of time Cumulative Sales-SCM Lead time not considered 54 17% 17% Material shortage 47 14% 31% Parts failure 41 13% 44% BOM issue 38 12% 55% Configuration issue 35 11% 66% Rework 28 9% 75% Shipping Schedule 25 8% 82% Sales Issue 15 5% 87% Engineering 15 5% 91% S/W Issues 12 4% 95% Sales hold 7 2% 97% Project manager's Sign Off 5 2% 99% Not Invoiced @ time of shipping 4 1% 100% Total 326 Table 4 : Showing the causes for delayed in shipment and their occurrence Time 90% O n s h i p m e n t 100% 80% 60% 40% 20% 0% 85% 65% 68% 69% t i m e On time shipment Data center N appliances Harmonic Siemens Other OEMs Business Unit/ product
  • 5. Page 64 of 19 % 13% 12 Figure 8: showing Pareto Analysis for causes in delayed in shipment Figure 21: Value Stream map for Supply chain management 100%91% 95% 97% 99% 75% 87% 66% 1% 44% 55% 9% 5% 5% 4% 2% 2% 1%% 11% 17% 100% 80% 60% 40% 20% 0% e 82% 17% 14 3 8% % of time Cumulative Causes of Delayed Shipment
  • 6. Page 65 of 19 SR# Cause Root Cause Action item 1 Work order status not changed WIP or Built Low Service level, No responsibility assignment increasingproduct availability with MPS and MRP 2 Wrong Inventory storage practices No 5 S programs Need to have 5S programs 3 Debit order not created Broken MRB process flow Develop process flow for MRB by introducing online NCR forms 4 Material not received in system Training for receiving and lack of 5S Train the employees with process flows 5 Material not found in stock room Not having cycle count programs, lack of 5S Implement scheduled cycle count programs 6 In-house borrowed material list not updated No material transaction for In-House orders Need to transact the borrowed items with either DO and SO Table 13: Further causes, root causes, and action items 95% 73% 55%35% 35% re ve r cycle c r ce 120% o c c u r r e n c e 100% 80% 60% 40% 20% 0% 87% 100% % 21% 18% 14% 7% 5% o f % of total cumulative Causes of variances
  • 7. Page 66 of 19 3.4.1 5S Program Figure 24: 5S Audit findings
  • 8. Page 67 of 19 Figure 25: 5S before and after comparison Figure 26: Improvement with 5S Program
  • 9. Page 68 of 19 Figure 27: Other application improved with 5S Program Figure 29: Monthly trend of Cost of goods sold and AverageInventory 16.0 14.0 12.0 10.0 8.0 6.0 4.0 2.0 0.0 Monthly Inv Turns $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 $0 Cost of goods sold Average INV
  • 10. 71 Figure 36: Value stream map for Build, Pick, and Ship
  • 11. 72 83 3.5.1 Liner regression Figure 38: Simple linear regression analysis chart Source: ("Linear regression solver,") Figure 39: Showing regression analysis with calculation of L andT_chart2 Source: ("Linear regression solver,")
  • 12. 73 3.6.1 Cause and effect diagram Figure 40: Cause and Effect Diagram Figure 41: Cause and Effect diagram with potential quick wins
  • 13. 74 3.6.2 Rapid improvement Kaizen event for reducing labour costs Date Total Units Total Hours Hrs/Units Current cost Projected cost Labour Savings Savings8/1/11 173 1736 11.0 $47,858 $49,289 $1,431 8/8/11 229 1783 9.2 $52,865 $65,122 $12,257 8/15/11 219 1817 10.2 $55,896 $62,308 $6,412 8/22/11 195 2082 10.7 $52,046 $55,287 $3,241 8/29/11 173 1587 9.2 $39,670 $49,175 $9,505 9/5/11 228 1419 6.2 $35,464 $64,809 $29,345 9/12/11 281 1560 5.6 $39,002 $79,874 $40,872 9/19/11 331 1821 5.5 $45,527 $94,087 $48,560 9/26/11 309 1623 5.3 $40,587 $87,833 $47,247 10/3/11 263 1522 5.8 $38,058 $74,758 $36,699 10/10/11 399 1842 4.6 $46,050 $113,416 $67,365 10/17/11 190 1587 5.8 $27,550 $54,008 $26,458 10/24/11 260 1562 6.0 $39,038 $73,990 $34,952 10/31/11 247 1542 6.2 $38,553 $70,210 $31,657 11/7/11 191 1577 5.6 $26,740 $54,292 $27,552 11/14/11 131 1273 7.1 $23,270 $37,265 $13,995 11/21/11 97 880 6.5 $15,763 $27,572 $11,810 11/28/11 241 1352 5.6 $33,804 $68,504 $34,700 12/5/11 261 1466 5.6 $36,660 $74,189 $37,530 12/12/11 252 1481 5.9 $37,026 $71,631 $34,605 12/19/11 180 1515 5.4 $24,300 $51,165 $26,865 12/26/11 120 1296 5.3 $15,750 $34,110 $18,360 1/2/12 132 1283 4.7 $15,475 $37,436 $21,961 1/9/12 167 1339 4.5 $18,754 $47,384 $28,631 1/16/12 152 1167 4.1 $15,580 $43,206 $27,626 Total Cost savings $679,634 Table 3: Weekly production data labour savings
  • 14. Page 75 of 19 3.8.1 Lower Inventory carrying cost associated with Inventory Investment Table below shows the actual Cost of Goods Sold and Average Inventory for January 2011 to September 2011. Monthly inventory turnover are calculated. Month Cost of goods sold Average INV Monthly Inv Turns January-11 $913,940 $2,013,100 5.4 February-11 $881,613 $2,088,060 5.1 March-11 $1,478,514 $2,421,609 7.3 April-11 $906,814 $2,412,354 4.5 May-11 $1,069,399 $2,618,155 4.9 June-11 $3,181,141 $2,866,157 13.3 July-11 $2,993,854 $3,367,676 10.7 August-11 $3,136,896 $3,691,196 10.2 September-11 $3,727,579 $3,160,295 14.2 October-11 $1,963,531 $3,477,543 6.8 November-11 $2,443,917 $3,756,958 7.8 December-11 $4,250,515 $3,951,636 12.9 January-12 $3,198,319 $3,118,958 12.3 Table 24: Monthly Inventory Turnover Figure 53: Monthly Cost of goods sold vs Average Inventory
  • 15. Page 76 of 19 Return on Investment Capital Five years Projected ROI Year 2011 2012 2013 2014 2015 2016 Assets: CurrentAssets Cash $173,100 $95,738 $331,217 $1,176,148 $1,111,766 $1,127,500 Accounts receivable $43,056 $202,916 $335,060 $749,869 $975,028 $1,084,627 Professional Membership $42,500 $42,500 $60,500 $72,505 $75,218 $86,020 Long Term Assets: Furniture/Fixture $35,000 $24,650 $60,661 $106,614 $106,614 $106,614 Software / Hardware $56,000 $61,000 $66,000 $71,000 $94,000 $105,000 Investment $91,000 $85,650 $126,661 $177,614 $200,614 $211,614 Accumulated Depreciation: Furniture ($7,000) ($14,800) ($23,400) ($32,800) ($43,000) ($54,000) Software / Hardware ($11,200) ($44,400) ($57,600) ($68,800) ($80,000) ($56,000) Total Assets $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761 Liabilities: Accounts payable $30,056 $25,016 $32,115 $50,285 $160,152 $215,025 Long term liabilities Bank Loanpayable $180,000 $325,000 $450,000 $1,500,000 $1,000,000 $500,000 Commissions payable $0 Total Liabilities $210,056 $350,016 $482,115 $1,550,285 $1,160,152 $715,025 Owner's equity: Retained earnings $121,400 $17,588 $290,323 $524,251 $1,079,474 $1,684,736 Total Liabilities+ Owner's equi $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761 ROI 33% -79% 129% 195% 438% 696%
  • 16. Page 141 of 19 Breakeven Analysis Breakeven point is achieved at Q1 2013. As per break even analysis graph,LSC generates enough revenue after getting six customers by Q1 2013. The company will start making profit in the second quarter of the year 2013. Year 2012 2013 2014 2015 2016 Fixed Cost $396,500 $397,380 $398,961 $399,561 $402,995 Variable Cost $117,313 $319,885 $589,185 $697,762 $1,021,834 Total Revenue $ 410,000 $ 990,000 $ 1,300,050 $ 1,890,500 $ 2,356,000 # of Customers 3 7 11 35 60 Five years ProjectedROI Year 2011 2012 2013 2014 2015 2016 Assets: CurrentAssets Cash $173,100 $95,738 $331,217 $1,176,148 $1,111,766 $1,127,500 Accounts receivable $43,056 $202,916 $335,060 $749,869 $975,028 $1,084,627 Professional Membership $42,500 $42,500 $60,500 $72,505 $75,218 $86,020 Long TermAssets: Furniture/Fixture $35,000 $24,650 $60,661 $106,614 $106,614 $106,614 Software /Hardware $56,000 $61,000 $66,000 $71,000 $94,000 $105,000 Investment $91,000 $85,650 $126,661 $177,614 $200,614 $211,614 Accumulated Depreciation: Furniture ($7,000) ($14,800) ($23,400) ($32,800) ($43,000) ($54,000) Software /Hardware ($11,200) ($44,400) ($57,600) ($68,800) ($80,000) ($56,000) TotalAssets $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761 Liabilities: Accounts payable $30,056 $25,016 $32,115 $50,285 $160,152 $215,025 Long termliabilities Bank Loanpayable $180,000 $325,000 $450,000 $1,500,000 $1,000,000 $500,000 Commissions payable $0 Total Liabilities $210,056 $350,016 $482,115 $1,550,285 $1,160,152 $715,025 Owner's equity: Retained earnings $121,400 $17,588 $290,323 $524,251 $1,079,474 $1,684,736 Total Liabilities+Owner'sequi $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761 ROI 33% -79% 129% 195% 438% 696% Table 28: 5 years projected Profit & Loss and Forecasted Revenue generation statement
  • 17. Page 142 of 19 : Balance Sheet We expect to have a positive cash flow after 4 quarters. During the first four quarters ( in year 2012) LSC require a cash investment of $850 thousand dollars. Five years Projected Balance Sheet Year 2011 2012 2013 2014 2015 2016 Assets: Current Assets Cash $173,100 $95,738 $331,217 $1,176,148 $1,111,766 $1,127,500 Accounts receivable $43,056 $202,916 $335,060 $749,869 $975,028 $1,084,627 Professional Membership $42,500 $42,500 $60,500 $72,505 $75,218 $86,020 Long Term Assets: Furniture/Fixture $35,000 $24,650 $60,661 $106,614 $106,614 $106,614 Software / Hardware $56,000 $61,000 $66,000 $71,000 $94,000 $105,000 Accumulated Depreciation: Furniture ($7,000) ($14,800) ($23,400) ($32,800) ($43,000) ($54,000) Software / Hardware ($11,200) ($44,400) ($57,600) ($68,800) ($80,000) ($56,000) Total Assets $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761 Liabilities: Accounts payable $30,056 $25,016 $32,115 $50,285 $160,152 $215,025 Long term liabilities Bank Loan payable $180,000 $325,000 $450,000 $1,500,000 $1,000,000 $500,000 Commissions payable $0 Total Liabilities $210,056 $350,016 $482,115 $1,550,285 $1,160,152 $715,025 Owner's equity: Retained earnings $121,400 $17,588 $290,323 $524,251 $1,079,474 $1,684,736 $700,000 $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 $0 ($100,000) Cost Revenue Profit Quarter of Year Q1‐ Q2‐ Q3‐ Q4‐ Q1‐ Q2‐ Q3‐ Q4‐ Q1‐ Q2‐ Q3‐ Q4‐ Q1‐ Q2‐ Q3‐ Q4‐ Q1‐ Q2‐ Q3‐ Q4‐16
  • 18. Page 143 of 19 Total Liabilities+ Owner's equity $331,456 $367,604 $772,438 $2,074,536 $2,239,626 $2,399,761 Table 29: Five year Projected Balance sheet 5.1 Income Statement Five years Projected Income statement: 5 Years Projected Income statement 5 years Projected IncomeStatement Period Ended (Year) 2011 2012 2013 2014 2015 2016 Revenue: ServiceRevenue $112,500 $307,500 $520,000 $ 980,245 $1,417,875 $1,767,000 Training Charges $ 37,500 $102,500 $247,500 $ 325,013 $ 472,625 $ 589,000 Total Revenue $150,000 $410,000 $990,000 $1,300,050 $1,890,500 $2,356,000 Selling Expenses: Sales commission $ 4,500 $ 9,000 $ 16,500 $ 52,500 $ 90,000 Office Staff $ 35,000 $ 90,000 $ 150,000 $ 200,000 Marketing/ Advertising Expenses $ 150,000 $ 160,000 $ 170,000 TechnicalStaff $150,000 $ 160,000 $ 180,000 $ 220,000 TravelExpense $ 18,000 $ 18,360 $ 18,911 $ 19,478 $ 224,000 General and Admin: Officer's FixedSalary $175,000 $380,000 $380,000 $ 380,000 $ 380,000 $ 380,000 Interest Expenses $ - $ - $ - $ - $ - $ - Software $ 1,000 $ 8,000 $ 8,160 $ 8,405 $ 8,657 $ 8,917 Depreciation Expense $ 18,200 $ 41,000 $ 48,000 $ 48,000 $ 50,000 $ 52,000 Other overheads $ 1,000 $ 20,000 $ 20,000 $ 21,012 $ 21,642 $ 22,292 Utilities $ 2,000 $ 12,000 $ 12,240 $ 12,607 $ 12,985 $ 13,375 Janitorial $ 1,500 $ 2,500 $ 3,100 $ 4,253 $ 4,411 $ 5,573 Rent $ 3,000 $ 14,000 $ 14,280 $ 14,708 $ 15,150 $ 17,422 TotalExpenses $201,700 $500,000 $698,140 $ 924,396 $1,054,823 $1,403,579 Net Income before taxes $ (51,700) $ (90,000) $291,860 $ 375,654 $ 835,677 $ 952,421 Income Tax $ - $ - $ - $ 93,914 $ 250,703 $ 333,347 Net Income / (Loss) $ (51,700) $ (90,000) $291,860 $ 281,741 $ 584,974 $ 619,074
  • 19. Page 144 of 19 5 years Projected Income statement