Beruflich Dokumente
Kultur Dokumente
CORE Product
Customer Supply chain
CAPABILITIES portfolio
management management
management
• The right product are always in stock - identify consumption occasions OM&SO C
through relentless supply chain - develop product portfolio to cover all
reliability opportunities SO NPD
- distribution plan for each
SKU/channel OM&SO C
- monitor implementation OM C
• Our full range of brands are visible and - develop innovative merchandising
accessible in stores, they are always standards, POP, equipment and SO&OM C&P
within an arms reach of desire, they solutions to provide the right &A
reach out and grab the shopper by the product everywhere at the right
arm and say ‘buy me NOWWW!’ temperature
BEING UNBEATEN AT: MARKETING ROLE WHO
AFFORDABILITY
• Our products and packs are priced - define consumers affordability for
in each outlet to be affordable to each occasion and our products SO R
our target consumers and provide perceived value
sustainable margins for our - optimize price by occasion SO&OM C
business (channel) and region
• Our products meet the highest quality - develop merchandising skills and
standards in every county we operate standards to meet the highest quality OM C
standards
- We build brand strength on local roots - identify what is really relevant for OM P
in the community community & develop activities
Total Manning 13 12 13
OPEX - SO Marketing Department
2001 2002
Act. VS VS PY VS PY
Bud. Act. Bud. Bud. Act. Bud.
Labour Cost 322,771 248,782 -73,989 356,326 107,544 33,555
Employee Benefits 44,857 25,439 -19,418 19,910 -5,529 -24,947
HR Related Expenses 101,940 16,747 -85,193 9,073 -7,674 -92,868
Travel & Entertainment 148,100 95,756 -52,344 178,095 82,339 29,995
Depreciation & Amortisation 14,580 9,428 -5,152 7,040 -2,387 -7,539
Utilities 36,634 16,636 -19,998 19,634 2,998 -17,000
Motor Vehicle Expenses 36,917 22,732 -14,184 37,529 14,797 613
Other 168,640 186,151 17,511 202,056 15,906 33,416
2001 2002
Act.
VS VS PY VS PY
Bud. Act. Bud. Bud. Act. Bud.
Labour Ordinary 185,668 140,384 -45,284 206,273 65,890 20,605 Same manning as
Christmas Bonus 7,950 6,295 -1,655 8,662 2,367 712
budgeted for 2001
Labour Cost Annual Incentive Plan 26,861 29,179 2,319 37,981 8,802 11,121
Temporary Staff Expenses 0 60 60 0 -60 0
Payroll Tax 102,292 72,864 -29,428 103,409 30,545 1,117
Labour Cost Total 322,771 248,782 -73,989 356,326 107,544 33,555
Catering 2,608 2,404 -204 5,522 3,118 2,914
Staff Allocations Free Issues 746 266 -479 652 386 -93
Staff Drinkage 1,363 541 -823 1,436 895 72
Employee Staff Transportation 0 0 0 0 0 0
Benefits Clinic Expenses 540 326 -214 1,320 994 780
Employee Clothing 0 0 0 0 0 0
Insurance Employee 0 0 0 0 0 0
Relocation 39,600 21,901 -17,699 10,980 -10,921 -28,620
Employee Benefits Total 44,857 25,439 -19,418 19,910 -5,529 -24,947
HR Related Training 101,940 16,747 -85,193 9,073 -7,674 -92,868 Too low!
Expenses Recruitment Expenses 0 0 0 0 0 0
HR Related Expenses Total 101,940 16,747 -85,193 9,073 -7,674 -92,868
OPEX - SO Marketing Department
2001 2002
Act.
VS VS PY VS PY
Bud. Act. Bud. Bud. Act. Bud.
Travel Interstate 38,700 18,578 -20,122 15,940 -2,638 -22,760
Travel Overseas 31,800 14,779 -17,021 20,375 5,596 -11,425 Major Conference:
Travel &
Entertainment Protocol Employeee Related
17,600 14,473 -3,127 6,060 -8,413 -11,540
Entertainment • Includes transportation for 400
Entertainment Protocol Non Employeee Related
0 623 623 19,200 18,577 19,200
• 12 Mktg meetings (4 in 2001)
Major Conference Expenses 60,000 47,303 -12,697 116,520 69,217 56,520
Travel & Entertainment Total 148,100 95,756 -52,344 178,095 82,339 29,995
• Incl. RSM in meetings
Depreciation Depreciation 14,580 9,428 -5,152 7,040 -2,387 -7,539
& Amortisation Of RC 0 0 0 0 0 0
Amortisation RC Loss 0 0 0 0 0 0
Depreciation & Amortisation Total 14,580 9,428 -5,152 7,040 -2,387 -7,539
Electricity 0 0 0 0 0 0
Heating Gas Fuel 0 0 0 0 0 0
Utilities Water 0 0 0 0 0 0
Telephone 36,634 16,636 -19,998 19,634 2,998 -17,000
Rates&Taxes 0 0 0 0 0 0
Utilities Total 36,634 16,636 -19,998 19,634 2,998 -17,000
M/V Rep & Maint Trucks 0 66 66 0 -66 0
M/V Fuel Trucks 0 116 116 0 -116 0
M/V Oil Trucks 0 0 0 0 0 0
M/V Taxes&Insurance Trucks 0 0 0 0 0 0
Motor Vehicle
M/V Rep & Maint Cars 5,520 4,982 -538 11,040 6,058 5,520
Expenses
M/V Fuel Cars 29,370 15,157 -14,213 14,733 -424 -14,637
M/V Oil Cars 503 178 -325 354 176 -149
M/V Taxes&Insurance Cars 1,524 2,235 711 4,102 1,868 2,578
M/V Rental 0 0 0 7,300 7,300 7,300
OPEX - SO Marketing Department
2001 2002
Act.
VS VS PY VS PY
Bud. Act. Bud. Bud. Act. Bud.
Rent 0 0 0 0 0 0
Rent Land&Building 0 0 0 0 0 0
Insurance General 0 0 0 0 0 0
Security 0 0 0 0 0 0
Waste Removal 0 0 0 0 0 0
Cleaning 0 0 0 0 0 0
Pest/Fire Control 0 0 0 0 0 0
Courier 960 514 -446 600 86 -360
Stationery 3,000 3,282 282 4,306 1,025 1,306
Other Cases Platf Pall Misc Pack 0 0 0 0 0 0
Audit Fees 0 0 0 0 0 0
Bank Charges 0 0 0 0 0 0
Consultant Fees 0 0 0 6,000 6,000 6,000
HQ Recharges 0 0 0 0 0 0
Legal Expenses 0 0 0 0 0 0 Market Research:
Publ Subsript Info Serv 161,800 67,484 -94,316 191,150 123,666 29,350 • Same surveys as in 2001
Project Employees 0 0 0 0 0 0 • CRA was not budgeted in 2001
(Gain)Loss from FA Disposal And Hiring(Revenue)
0 0 0 0 0 0
Other Services 2,880 114,871 111,991 0 -114,871 -2,880
Other Total 168,640 186,151 17,511 202,056 15,906 33,416