
©2016 DeVry/Becker Educational Development Corp. All Rights Reserved.

The table depicts an analysis of Pineway’s operating-income changes between 2019 and 2020. The details of the table are as follows:
1. Operating income for 2019: 1,500,000 dollars
2. Add growth component: 91,000 dollars
3. Deduct price-recovery component: 82,000 dollars
4. Add productivity component: 145,000 dollars
5. Operating income for 2020: 1,654,000 dollars

The table depicts number of T-shirts purchased, number of T-shirts discarded, number of T-shirts sold, average selling price, average cost per T-shirt, administrative capacity (number of customers), administrative costs, and administrative cost per customer for 2019 and 2020. The details of the table are as follows:
1. Number of T-shirts purchased
2019: 215,000
2020: 245,000
2. Number of T-shirts discarded
2019: 15,000
2020: 20,000
3. Number of T-shirts sold
2019: 200,000
2020: 225,000
4. Average selling price
2019: 30 dollars
2020: 31 dollars
5. Average cost per T-shirt
2019: 15 dollars
2020: 13 dollars
6. Administrative capacity (number of customers)
2019: 4,500
2020: 4,250
7. Administrative costs
2019: 1,633,500 dollars
2020: 1,593,750 dollars
8. Administrative cost per customer
| 2019 | 2020 | |
|---|---|---|
| 1. Units of D4H produced and sold | 200 | 210 |
| 2. Selling price | $43,000 | $45,000 |
| 3. Direct materials (kilograms) | 310,000 | 317,500 |
| 4. Direct material cost per kilogram | $7.25 | $8.00 |
| 5. Manufacturing capacity in units of D4H | 275 | 275 |
| 6. Total conversion costs | $2,145,000 | $2,172,500 |
| 7. Conversion cost per unit of capacity | $7,800 | $7,900 |
| 8. Selling and customer-service capacity | 95 customers | 90 customers |
| 9. Total selling and customer-service costs | $1,045,000 | $900,000 |
| 10. Selling and customer-service capacity cost per customer | $11,000 | $10,000 |
| 2019 | 2020 | |
|---|---|---|
| 1. Number of jobs billed | 44 | 46 |
| 2. Selling price per job | $36,000 | $35,000 |
| 3. Architect labor-hours | 19,000 | 30,000 |
| 4. Cost per architect labor-hour | $38 | $39 |
| 5. Architect support capacity (number of jobs the firm can do) | 61 | 61 |
| 6. Total cost of software-implementation support | $164,700 | $176,900 |
| 7. Software-implementation support-capacity cost per job | $2,700 | $2,900 |
| 2019 | 2020 | |
|---|---|---|
| 1. Units of HOV-X produced and sold | 15,000 | 25,000 |
| 2. Selling price | $125 | $100 |
| 3. Direct materials used (kitsa) | 18,000 | 27,000 |
| 4. Direct material cost per kita | $30 | $30 |
| 5. Manufacturing capacity in kits processed | 30,000 | 28,000 |
| 6. Total conversion costs | $660,000 | $616,000 |
| 7. Conversion cost per unit of capacity | $22 | $22 |
| 8. Selling and customer-service capacity | 200 customers | 200 customers |
| 9. Total selling and customer-service costs | $35,000 | $38,000 |
| 10. Selling and customer-service capacity cost per customer | $175 | $190 |
| Perspectives | Performance Measures |
|---|---|
| Internal business process | Percentage of defective-product units |
| Customer | Return on assets |
| Learning and growth | Number of patents |
| Financial | Employee turnover rate |
| Strategic Objectives | Net income Customer profitability Percentage of processes with real-time feedback Return on sales Average job-related training-hours per employee Return on equity Percentage of on-time deliveries by suppliers Product cost per unit Profit per salesperson Percentage of error-free invoices Customer cost per unit Earnings per share Number of new customers Percentage of customers retained |
Acquire new customers Increase shareholder value Retain customers Improve manufacturing quality Develop profitable customers Increase proprietary products Increase information-system capabilities Enhance employee skills On-time delivery by suppliers Increase profit generated by each salesperson Introduce new products Minimize invoice-error rate |
| Objectives | Measures | Target Performance | Actual Performance |
|---|---|---|---|
| Financial Perspective | |||
| Increase shareholder value | Operating-income changes from price recovery | $80,000,000 | $85,000,000 |
| Operating-income changes from growth | $60,000,000 | $62,000,000 | |
| Customer Perspective | |||
| Increase market share | Market share of overall gasoline market | 4% | 3.8% |
| Internal-Business-Process Perspective | |||
| Improve gasoline quality | Quality index | 92 points | 93 points |
| Improve refinery performance | Refinery-reliability index (%) | 91% | 91% |
| Ensure gasoline availability | Product-availability index (%) | 99% | 99.5% |
| Learning-and-Growth Perspective | |||
| Increase refinery process capability | Percentage of refinery processes with advanced controls | 94% | 95% |
| Objectives | Measures | Target Performance | Actual Performance |
|---|---|---|---|
| Financial Perspective | |||
| Increase shareholder value | Operating-income changes from productivity improvements | $2,000,000 | $1,200,000 |
| Operating-income changes from growth | $2,500,000 | $1,100,000 | |
| Customer Perspective | |||
| Increase market share | Market share in color laser printers | 4% | 3.6% |
| Internal-Business-Process Perspective | |||
| Improve manufacturing quality | Yield | 88% | 90% |
| Reduce delivery time to customers | Order-delivery time | 23 days | 20 days |
| Learning-and-Growth Perspective | |||
| Develop process skills | Percentage of employees trained in process and quality management | 92% | 93% |
| Enhance information-system capabilities | Percentage of manufacturing processes with real-time feedback | 90% | 92% |
Required
| Objectives | Measures | Target Performance | Actual Performance |
|---|---|---|---|
| Financial Perspective | |||
| Increase shareholder value | Operating-income changes from price recovery | $1,000,000 | $1,500,000 |
| Operating-income changes from growth | $200,000 | $250,000 | |
| Cost savings due to reduced packaging size | $40,000 | $50,000 | |
| Customer Perspective | |||
| Increase market share | Market share of overall candy bar market | 8% | 7.8% |
| Increase the number of new product offerings | Number of new product offerings | 5 | 7 |
| Increase customer acquisitions due to sustainability efforts | Percentage of new customers surveyed who required recycled paper options | 35% | 40% |
| Internal-Business-Process Perspective | |||
| Reduce time to customer | Average design time | 3 days | 3 days |
| Increase quality | Internal quality rating (10-point scale) | 7 points | 8 points |
| Increase use of recycled materials | Recycled materials used as a percentage of total materials used | 30% | 32% |
| Learning-and-Growth Perspective | |||
| Increase number of professional chocolatiers | Number of chocolatiers | 5 | 6 |
| Increase number of women and minorities in the workforce | Percentage of women and minorities in the workforce | 40% | 38% |
| Objectives | Measures | Target Performance | Actual Performance |
|---|---|---|---|
| Financial Perspective | |||
| Increase shareholder value | Operating-income changes from productivity | $2,400,000 | $800,000 |
| Operating-income changes from growth | $520,000 | $250,000 | |
| Increase in revenue from new customer acquisition | $50,000 | $24,000 | |
| Customer Perspective | |||
| Increase customer satisfaction | Positive customer survey responses | 70% | 65% |
| Increase customer acquisition | New customers acquired through company sponsored community events | 475 | 350 |
| Internal-Business-Process Perspective | |||
| Develop innovative services | Research and development costs as a percentage of revenue | 5% | 6% |
| Increase installation efficiency | Installation time per customer | 5 hours | 4.5 hours |
| Increase community involvement | Number of new programs with community organizations | 12 | 15 |
| Decrease workplace injuries | Number of employees injured in the workplace | 3 | 7 |
| Learning-and-Growth Perspective | |||
| Increase employee competence | Number of annual training-hours per employee | 10 | 11 |
| Increase leadership skills | Number of leadership workshops offered | 2 | 1 |
| Increase employee safety awareness | Percent of employees who have completed safety certification training | 100% | 95% |
| Objectives | Measures | Target Performance | Actual Performance |
|---|---|---|---|
| Financial Perspective | |||
| Increase shareholder value | Operating-income changes from productivity | $7,200,000 | $8,400,000 |
| Operating-income changes from price recovery | $2,700,000 | $3,600,000 | |
| Operating-income changes from growth | $3,000,000 | $3,960,000 | |
| Cost savings due to reduction in jet fuel consumption | $900,000 | $1,080,000 | |
| Customer Perspective | |||
| Increase the number of on-time arrivals | FAA on-time arrival ranking | 1st in industry | 2nd in industry |
| Improve brand image | Percentage of customer survey respondents with greater than 90% approval rating on company’s sustainability efforts | 100% | 96% |
| Internal-Business-Process Perspective | |||
| Reduce turnaround time | On-ground time | < 25 minutes | 30 minutes |
| Reduce CO2 emissions | Number of engineering changes that decreased CO2 emissions | 10 | 9 |
| Learning-and-Growth Perspective | |||
| Align ground crews | % of ground crew stockholders | 70% | 68% |
| Acquire new energy management tool and technology | Achieve ISO 50001 certification in energy management | Acquire certification by Dec. 31 | Acquired certification by Dec. 31 |