QUESTION 04- PERFORMANCE PYRAMID
Â
‘MCJ’, which commenced trading on 1 June 20X3, is a business services group whose consultants implement three types of application software packages designed to meet the accounting, distribution and manufacturing requirements of its clients. Each consultant specialises in the implementation of one type of application software i.e. accounting, distribution or manufacturing. MCJ does not sell application software packages. MCJ implements application software packages but clients are responsible for purchasing the packages.
At a recent CPD course the Finance Director learnt about the performance pyramid and wishes to use the perspectives as part of the performance management system within IAJ.
The following information relates to the year ended 31 May 20X6:
- Each consultation, other than those detailed in notes (4) and (5), is charged at a rate of $700 per day for new clients and $550 per day for existing clients. Consultants are budgeted to work for 240 days per year.
- The consultants are each paid a fixed annual salary of $50,000. In addition they receive a bonus of 40% of the net value of the fee income generated in excess of budget minus the revenue foregone as a consequence of undertaking remedial consultations (per notes 5 and 8) based on a ‘notional’ rate of $700 per consultant day. The bonus is shared equally among the consultants employed by MCJ on 31 May in the year to which the bonus relates.
- Other operating expenses (excluding the salaries of the consultants) were budgeted at $3,600,000. The actual amount incurred was $4,500,000.
- In an attempt to gain new business, consultants may undertake consultations on a ‘no-fee’ basis. Such consultations are regarded as business development activity by the management of MCJ. Each of these consultations is budgeted to take one consultant day.
- Consultants will sometimes undertake remedial consultations with new clients who experience problems with regard to implementation. Remedial consultations are also provided on a non-chargeable, i.e., ‘no fee’ basis. Each of these consultations requires two consultant days.
- Since its formation MCJ has had a policy of maintaining staff at a level of 100 consultants on an ongoing basis, irrespective of fluctuations in the level of demand.
- MCJ has a help desk which provides support to its client base. 8 Sundry statistics for the year ended 31 May 20X6 together with other statistics for the previous two years are as follows:
Â
 |
Budget |
Actual |
Number of consultants by category: |
 |
 |
Accounting |
40 |
40 |
Distribution |
30 |
25 |
Manufacturing |
30 |
35 |
Total client enquiries (in days): |
 |
 |
New clients |
12,000 |
15,000 |
Existing clients |
25,200 |
24,500 |
Number of chargeable client days: |
 |
 |
New clients |
4,200 |
4,500 |
Existing clients |
12,600 |
14,700 |
Mix of chargeable client days: |
 |
 |
Accounting |
6,720 |
8,480 |
Distribution |
5,040 |
4,000 |
Manufacturing |
5,040 |
6,720 |
Â
Other statistics (all stated on an ACTUAL basis) relating to the years ended 31 May 20X4–20X6 are as follows:
 |
2004 |
2005 |
2006 |
Number of clients |
320 |
500 |
700 |
Number of client complaints: |
160 |
225 |
280 |
Number of on-time implementations (%) |
92% |
96% |
99% |
Implementation time per application (days) |
3.0 |
2.5 |
2.0 |
Number of accounts in dispute |
20 |
15 |
10 |
% of support desk calls resolved |
85% |
95% |
99% |
Chargeable client days |
16,800 |
18,000 |
19,200 |
Number of business development consultations |
100 |
200 |
300 |
Number of remedial consultations (New clients) |
310 |
380 |
450 |
Turnover ($000) |
4,000 |
7,500 |
? |
Net profit ($000) |
600 |
900 |
? |
Â
Required:
a. Using the above information, analyse and discuss the performance of MCJ for the year ended 31 May 20X6 under the following headings:
i. financial performance and competitiveness
ii. external effectiveness
iii. internal efficiency.
(15 marks)
MCJ
Financial performance and competitiveness
Summary Income Statement for the year ended 31 May 20X6
 |
Budget $000s |
Actual $000s |
Fee income: |
 |
 |
New |
2,940 |
3,150 |
Existing |
6,930
–––––– |
8,085
–––––– |
|
9,870
–––––– |
11,235
–––––– |
Costs: |
|
|
Consultants salaries |
5,000
|
5,000 |
Bonus |
|
294 |
Other operating costs |
3,600
–––––– |
4,500
–––––– |
Total costs |
8,600
––––– |
9,794
–––––– |
Net profit |
1,270
––––– |
1,441
–––––– |
Â
It is clear that MCJ performed well during the year ended 31 May 20X6. Fee income was 13.8% above budget, in spite of the fact that other operating costs were 25% higher than budget.
The management of MCJ should investigate what caused this significant overspend and therefore it would be extremely useful to have a more detailed breakdown of other operating costs.
Consultants earned an aggregate bonus of (($11,235,000 – $9,870,000) – (450 × 2 × $700)) × 40% = $294,000 in respect of activity above budgeted levels. Actual net profit was $1,441,000 against a budgeted net profit of $1,270,000. In spite of the overspend on other operating costs, MCJ is achieving rapid growth in levels of net profit. In 20X5 (its second year of trading) net profit was 50% higher than in its first year. In 20X6 net profit has increased by 60.1% over 20X5 net profit.
MCJ could measure its competitiveness in terms of sales growth and the relative success in obtaining business from enquiries made by customers.
In assessing sales growth, it needs to be borne in mind that this is the ‘start-up’ phase of MCJ. However, MCJ increased sales revenue from $4,000,000 in its first year to $11,235,000 in its third year of operation, which is very impressive. MCJ’s success in obtaining business from enquiries made by customers for the year ended 31 May 20X6 is shown in the following table.
Conversion rate from enquiries: |
Budget |
Actual |
New clients |
35.0% |
30.0% |
Repeat clients |
50.0% |
60.0% |
60% of enquiries from existing clients resulted in additional chargeable consultancy days for MCJ. This may well indicate that MCJ is starting to build customer loyalty despite the fact that the organisation has only been in existence for three years. With regard to enquiries from potential ‘first time’ clients, MCJ achieved a conversion ratio of 30.0%, against a budgeted conversion ratio of 35% that was budgeted. However, in absolute terms new business was approximately 7.1% above budget whilst existing business was 16.7% business above budget.
As regards the nature of the chargeable activities undertaken by the consultants it can be seen that Distribution software implementation was 20.6% below budget, whereas Accounting and Manufacturing implementations were 26.2% and 33.3% respectively above budget.
MCJ provided 300 consultations on a no-fee basis with a view to gaining new business. Also, during the year MCJ consultants provided non-chargeable ‘remedial’ consultations. Both of these non-chargeable activities might be viewed as initiatives aimed at increasing future levels of competitiveness. However, each remedial consultation could be viewed as inefficiency.
External effectiveness
In order to achieve ‘external effectiveness’ MCJ has to satisfy its customers. Customer satisfaction may be defined as meeting customer expectations. The quality-of-service provision and delivery are operational criteria that can be used to monitor levels of customer satisfaction. To some extent, the increase in the number of complaints and non-chargeable consultations associated with the remedying of those complaints is indicative of a quality problem that must be investigated and addressed. In particular the number of chargeable days for implementation of distribution applications is significantly below budget and it might well be the case that poor service ‘delivery’ is giving rise to the need for remedial consultations.
Assuming consultants could otherwise have undertaken chargeable work at a rate of $700, revenue amounting to $630,000 was lost as a consequence of having to undertake remedial consultations. It would appear that MCJ does not budget for complaints.
A summary of client complaints received by MCJ is shown in the following table:
Year ended 31 May |
20X4 |
20X5 |
20X6 |
Number of complaints |
160 |
225 |
280 |
Number of clients |
320 |
500 |
700 |
Complaint: client ratio (%) |
50% |
45% |
40% |
Â
Whilst it can be seen that the complaint: client ratio is improving, it should be recognised that this may be due to the fact that the size of the client base is increasing very rapidly. Such a trend might be expected during the first few years of operation, especially in a business such as MCJ.
The harsh fact is that the number of complaints is increasing in absolute terms. In order to be able to better assess customer satisfaction, complaints need to be analysed since the nature of complaints may well be of far more relevance than the number of complaints!
The number of customer support desk queries resolved is improving; i.e., 20X4 (85%); 20X5 (95%) and 20X6 (99%). This will further enhance the level of customer satisfaction. The fact that the number of accounts in dispute is falling whilst the number of clients is increasing significantly on a year-on-year basis may also be an indication of improved customer satisfaction. The increase in the number of new customers and the increased revenues generated per customer are probably indicators of increasing levels of customer satisfaction.
Internal efficiency
Internal efficiency may be assessed by reference to flexibility and productivity. Flexibility relates to the business operating system as a whole whilst productivity relates to the management of resources such as, in the case of MCJ, consultants time.
Flexibility might be substantiated by looking at the mix of work undertaken by the consultants during the year. The following table gives a comparison of actual and budgeted consultations by category of consultant.
Consultations by category of consultant:
 |
Budget% |
Actual % |
Increase/(decrease) |
Accounting |
40.0 |
44.2 |
4.2% |
Distribution |
30.0 |
20.8 |
(9.2%) |
Manufacturing |
30.0 |
35.0 |
16.7% |
Â
flexibility to meet increasing demand. The delivery speed will be increased as a consequence of the retention of consultants. It would appear that a change has occurred in the mix of consultants which may well be a response to changing market requirements. Again, it would be useful to see recent year’s statistics in order to consider trends.
Productivity can be measured by the ratio of output achieved from those resources input. In this scenario the average number of chargeable days per consultant may be used as a guide.
 |
Average number of chargeable days per consultant |
 |
Budget |
Actual |
Increase/(decrease) |
Accounting |
168 |
212 |
26.2% |
Distribution |
168 |
160 |
(4.8%) |
Manufacturing |
168 |
192 |
14.3% |
Â
The implementation of distribution application software was more than 20% below budget. Chargeable distribution consultancy days based on the original budget of 168 days per consultant would produce a total of 4,200 chargeable days which is 200 more than the actual levels. Again, this might be indicative of a quality problem.
‘Cycle time’ would appear to be improving as evidenced by the increasing number of on-time implementations as well as the reduction in the implementation time of each application. In this respect MCJ needs to be certain that the reduction in implementation time has not caused a diminution in the quality of service delivery. Consequently an aggregate bonus amounting to $294,000 was paid in respect of the year ended 31 May 2006. MCJ needs to ensure that the incentive provided by the bonus is not causing a loss of ‘internal efficiency’.
With regard to the bonus paid to consultants then it is questionable whether the bonus should be shared equally by consultants since chargeable activity levels clearly vary between categories of consultant.
Tutorial note
Such a detailed analysis of performance is not representative of the current examiner’s style. However, this requirement does serve as useful practise of such analysis and this may form a smaller part of an exam question.