Escolar Documentos
Profissional Documentos
Cultura Documentos
THE EFFICACY OF SCHEMES AND PACK WISE MARGINAL CONTRIBUTION ANALYSIS OF PEPSI IN COIMBATORE
ABSTRACT
The research article ‘To study the efficacy of current scheme and high volume management study, recommend on ways of improvement and
Pack wise marginal contribution analysis of high volume outlets’ is carried out for Pepsi Co, Coimbatore. The study focuses on the
management of HVO and Schemes and marginal contribution analysis. The study is done in Coimbatore region.
Pepsi Co finds it difficult to survive in the Bottled water Category because of the high discount offered to the Outlets which is a cost to the
Company and the high discount offered to the Outlets by the Competitors. At present the company’s main objective is to reduce the discount
cost so as to enhance the Net Marginal Contribution. Company is also looking forward to remove the High Volume Outlets from the HVO list
whose sales volume is not giving justice to the HVO status given.
Data has been obtained both from the Primary source and Secondary Source for this report. Primary Data has been obtained from the various
officials of Pepsi Co and Secondary Data has been obtained from various internal documents of Pepsi Co. Limitation of this report is that the
findings of the report is based on the data available from 01/01/2008 that has been projected for the whole year. In the Coimbatore Territory
Aquafina is showing a negative net marginal contribution whereas in contrast CSD category is showing a positive net marginal contribution in
both the territories. The Best solution to remove the net marginal contribution of Aquafina is either by increasing the price of Aquafina or by
reducing the discount given to this outlets by the cross promotion pack mix.
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
At present Pepsi Co is struggling in their Bottled Water Category Aquafina and Carbonated Soft Drinks category in Coimbatore because of the
high discount given to the Outlets. Pepsi Co’s Carbonated Soft Drinks Category is doing well in its category compared to Aquafina. Pepsi Co
finds it difficult to survive in the Bottled water Category because of the high discount offered to the Outlets which is a cost to the Company
and high discount offered to the Outlets by the Competitors. At present the company’s main objective is to reduce the discount cost so as to
enhance the Net Marginal Contribution. The project is to study the present discount strategy of the company and find out those distributors
who are availing more discount than approved by studying the Cost Per Case for different pack mix given to the distributors.
Company is also looking forward to remove the High Volume Outlets from the HVO list whose sales volume is not giving justice to the HVO
status given. Customer Executives and Territory Development Managers of the Coimbatore Territory are suffering a lot because of the
vagueness and the non clarity of the Claims Top Sheet and insufficiency of the uniform Supporting documents that is submitted by the
distributors. Customer Executives and Territory Development Managers are not able to make any meaningful decisions or take corrective
actions on the basis of Claims submitted by the distributors.
The company faces problems with pending claims as claim processing is consuming more time. Even though the company has approved new
format for claim sheet, many distributors are not following this. Once this has been strictly implemented, the claim processing can be made
more easy and less time consuming.
To identify the distributors showing a hike in cost per case (CPC) or crossing the break even for High Volume Outlets in Coimbatore.
(separately for Aquafina and Carbonated Soft Drinks).
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
To analyse the discounts being offered to various High Volume Outlets in Coimbatore Territory. (separately for Aquafina and
Carbonated Soft Drinks).
To identify the High Volume Outlets showing a Negative Net Marginal Contribution in Coimbatore Territory. (separately for Aquafina
and Carbonated Soft Drinks).
To analyze discounts being offered to various Channels like Convenience, Leisure, Eatery, Grocery, Wines, Transport, Modern Trade
and Institution in Coimbatore Territory (separately for Aquafina and Carbonated Soft Drinks).
To find out the Pack wise and Channel wise Net Discounted CPC for High Volume Outlets in Coimbatore. (separately for Aquafina
and Carbonated Soft Drinks).
To find out the Net Marginal Contribution Ratio of CoimbatoreTerritory.(Separately for Aquafina and Carbonated Soft Drinks).
To find out the percentage of distributors whereas actually following the new approved Claims Format.
CONCEPTUAL FRAMEWORK
Cost per case (CPC)
Cost per case is the discount pay out(part of expenditure) divided by number of cases sold out.Pepsi co has an approved CPC for every High
Volume Outlets and Schemes.
Given approved CPC the company can find the outlets showing negative CPC, ie hike in CPC.
Calculation of cost per case (CSC)
The company calculates CPC for each outlets based on their past sales to formulate approval list.Every month end the distributors will have to
prepare a claim report claiming the discount based on their sales.The company will grant discount only if the amount claimed is less than or
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
equal to the maximum allowed.Also there is a maximum allowed CPC for each outlet.If any pack crosses the break even CPC,that particular
outlet has to be tracked.
Formula :
Marginal Contribution:
Marginal Contribution is sales revenue less variable costs. It is the amount available to pay for fixed costs and provide any profit after variable
costs have been paid.
A company's Marginal Contribution can be expressed as the percentage of each sale that remains after the variable costs are subtracted. Given
the Marginal Contribution, a manager can make better decisions about how to price a product.
of each pack.
Step 5: Marginal Contribution % can be calculated by dividing the Marginal Contribution
with the Net Revenue and multiplying it with 1
Net discounted cost per case:
Net Discounted CPC = Total Discount given in Rs / Sales Volume in cases
Net Discounted Cost per case can be calculated Outlet wise, Channel wise, Pack wise, and Territory wise.Net Discounted Cost per Case refers
to the cost incurred by the company for one case in terms of discount given.
Research Methodology
Methodology to identify distributors exceeding Break-even Cost Per Case(CPC):-
Step 1: The total discount amount claimed by each distributor is found from the physical
claims sent by them to the company every month.
Step 2: The discount amount claimed is found separately for High Volume Outlets and
Schemes(for Aquafina and Carbonated Soft Drinks).
Step 3: The actual Cost Per Case is found for different pack mix (separately for Carbonated
Soft Drinks and Aquafina) from the HVO Summary Sheet and Scheme Summary
Sheet.
Step 4: The actual Cost Per Case is compared with the approved Cost Per Case to find the
distributors exceeding break even CPC.
Methodology for finding out the Net Marginal Contribution of High Volume Outlets:-
Positive or negative marginal contribution of high volume outlets can be calculated as follows:-
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
Step 1: Total sales volume is multiplied with the Pack mix and Marginal contribution
excluding discount to get gross marginal contribution.
Step 2: Total sales volume is multiplied with Pack mix and discount given to the outlets
(cost per case) to get the discounted CPC.
Step 3: Discounted CPC is deducted from Gross Marginal Contribution to get Net marginal
contribution.
The outlets showing a negative net marginal contribution is a loss to the company.
(Calculation for CSD and Aquafina are done separately).
Methodology for finding out the Net Discounted Cost per Case of the Outlets:-
Step 1: Total sales volume is multiplied with pack mix of the outlets and discount given to
the outlets (cost per case) to get the Net discounted CPC.
Step 2: Discounted CPC of the Outlets is divided by the Sales Volume of the Outlet in cases
to get the Net Discounted CPC.
Outlets having a High Net Discounted CPC’s discount should be reviewed.
(Calculation for CSD and Aquafina are done separately)
Primary Source for the CPC Analysis of High Volume Outlets and Schemes: Interaction with the employees of Pepsi Co, Market Auditor,
Distributors and Customer Executives
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
Primary Source for the Marginal Contribution Analysis of High Volume Outlets: Interaction with the employees of Pepsi Co(Vice President ,
General Manager – Finance ,Marketing Development Manager , Asst. Manager – Finance, Other employees)
COIMBATORE TERRITORY
HVO-AQUAFINA
Table: 1.3 Chart showing Percentage wise Break up of Discount being Offered to Various Outlets
(Aquafina)
Percentage
Of 2007
Percentage Of Total Sales
Channel Outlets Volume
Convenience 39 40
Eatery 35 40
Grocery 13 9
Leisure 1 1
Modern
Trade 2 1
Transport 1 2
Institution 2 1
Wines 5 5
No of Aquafina Outlets Offered discount more than the Break Even CPC
in the Convenience and Eatery Channel 278
Out of the 11 Outlets having a high Net discounted CPC of above Rs 45, 8 Outlets are from the
Modern Trade Channel. This is due to the high discount given on the Pet Bottles in the Modern
Channel. But high discounted CPC of the Nilgiri Diary Farm is not acceptable as it belongs to the
Convenience Channel where 200ml is the main component of the pack mix.The discounted CPC
for 200ml and 300ml is 28.5 and 50.76 respectively. High discounted CPC for 300ml is due to 10+3
Table: 1.8 Net Marginal Contribution Ratio of (Aquafina and CSD) in Coimbatore Territory
Net Marginal
Pack Contribution %
Aquafina -4.99%
CSD 23.92%
Net Marginal Contribution Ratio is obtained by dividing the Net Marginal Contribution of the Territory
in Rs by the Total Sales of the Territory in Rs. Aquafina is showing a Negative Net Marginal Contribution
Ratio of -4.99% and CSD’s Net Marginal Contribution Ratio is 23.92%.Aquafina is not even providing
enough to cover for the fixed cost that has been incurred.CSD category is doing fairly well as almost
24% of the sales is providing to cover for the fixed costs and profit. But still it can be improved
if the discount given to outlets with low sales volume is reduced. Aquafina’s Negative net
contribution ratio is to be looked upon with as it is not providing anything to cover even the fixed
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
costs.
FINDINGS:
1. Out of the 443 Outlets discounted on Aquafina in Coimbatore Territory, 367 Outlets are showing
a Negative Net Marginal Contribution. It is mainly because of the discount given to the Outlets
2. All the Outlets in the Coimbatore Territory in CSD category are showing a Positive Net Marginal
Contribution. Pepsi Co’s CSD category is not facing extreme competition like it is facing in the
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
3. 8 Outlets in the Coimbatore Territory in CSD category is having a high Net CPC of above 50.
Majority of the Outlets showing high discounted CPC is from Modern Trade Channel where
4. Net Contribution Ratio of Aquafina is -4.99% and CSD is 23.25%. Aquafina is not even providing
anything to cover for the fixed cost and Profit whereas CSD category is providing 23.35% of its
5. The Break Even CPC of the Aquafina 1 Litre is 10+2.8 case (For every 10 cases 2.8 cases free).
Therefore any discount given Over and above the break even CPC will end up in Negative Net MC.
But out of the 443 Outlets discounted on Aquafina, 367 Outlets are given a discount of over
and above 10+2.8 case (For every 10 cases, 2.8 cases free). 80% of the Sales Volume of
Aquafina in Coimbatore Territory is from the Convenience and Eatery Channel. Convenience
and Eatery Channel is where the Pepsi Co benefits a lot. Out of the 331 Aquafina Outlets
discounted on the convenience and Eatery Channel, 278 Outlets are given a discount over and
6. Net Discounted CPC of Wine shop Channel and Modern Trade Channel is the highest in the
Coimbatore Territory (CSD). High net discounted CPC of wine shop channel is due to the 10+3
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
case discount on 300 ml given to a large number of outlets in this channel. High net discounted
CPC of Modern Channel is due to the high discount on PET given to majority of the outlets in this
channel. The only way to reduce the high discounted Net CPC of Wine shop Channel is to reduce
the 10+3 discount offered to outlets in the wine shop channel with low sales volume.
7. High Net discounted CPC of 300ml pack is because of the 10+3 cases (For every 10 cases 3
cases free) and 10+2case (For every 10 cases 2 cases free) discount given to a high number of
8. Discounts have been given to many of the Outlets in Coimbatore Territory whose sales
Volume is even lower than an Ordinary Outlet which have increased the Net discounted CPC
of the Territory.
9. 35% of the Sales Volume of the CSD Category in the Coimbatore Territory is from
Convenience Channel. It is from the Convenience Channel Pepsi Co benefits a lot. This is
mainly due to the high sales of 200 ml pack in the Convenience Channel. Eatery Channel’s
Contribution to the Sales volume is low. Eatery Channel is where Company can focus as there is
10. The Most discounted pack in the Coimbatore Territory is the 300 ml pack and the channel in which
11. Company gave the HVO status to a large number of Outlets without even looking at the concept
that an HVO should have at least double the sales when compared to an ordinary Outlet.
12. 7 Outlets are given 10+3 discount in 300ml CSD category whose sales are less than 30 cases per year.
These Outlets are having a Sales Volume less than that of an ordinary Outlet.
13. 8 Outlets with single digit sales in a year is given discount. This is a worst situation where Outlets
14. With just single digit sales is given discount. Company is not even considering the concept of HVO
16. Outlet ‘Raja Stores’ with Sales Volume of just 3 Cases per Year is given discount in 200ml and
Category.
17. Outlets ‘Blue Bell’ is given 10+5 discount on Aquafina. This Outlet is given 10+5 discount in a
RECOMMENDATIONS:-
In some of the distributors show negative CPC. This is because they exceed the approved
CPC. The outlets of these distributors have to be studied to find those outlets availing more discounts.
The extra discount has to be cut down to match with the approved CPC for each outlet. By doing this the
Cross pack promotional Mix refers to giving Aquafina as discount instead of CSD as trade price of
Aquafina (Rs 136) is less compared to 200ml (Rs 171) or 300ml (Rs 220)
Strengths Weakness
Opportunities Threats
Cross Pack Promotion Mix will be a helping hand to the Aquafina which is suffering in the water
category. These calculations are based on the assumption that CSD products will not have any dip in its
sales and Aquafina given as discount will be an incremental profit to the company.
Increase the price of Aquafina 1 L from Rs 13 to Rs 14. At present Break Even CPC is 10+2.8 for
Aquafina 1L. If the Price of Aquafina is raised from Rs 13 to Rs 14,this offers the company an added
A benchmark should be introduced for different discount slabs. The average of ten best performing
outlets (in terms of sales volume) for a particular slab/rate of discount should be taken as the benchmark
for all the outlets getting a higher slab/rate of discount. For eg. An outlet receiving 10+2 discount should
have more sales than the average of 10 best performance outlets that gets 10+1 discount .Channels like wine
shops , leisure and transport need not be considered as they are closed counters where customer has to
The main reason for the high Percentage of Outlets showing a Negative Marginal Contribution
is the High discount Offered to these Outlets. The Negative Net Marginal Contribution can be avoided by
reducing or waiving the discount given to those outlets. Other option is to convert the High Volume
Outlets into Scheme Outlets so that there will not be any commitment on the part of the company to give
the same discount for the entire year and the discount can be given to the outlets according to the market
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
situations.
Discount of new Aquafina HVO’s should start from 10+1 even though their sales justify a higher
discount. Discounts given to present HVO’s with Negative Net Marginal Contribution should be reviewed.
Discount given to present HVO’s should be kept constant and should not be increased.
The Contribution of 1000ml Aquafina and 2000ml Aquafina is less compared to 500ml Aquafina.
By increasing the proportion of Aquafina 500ml in the Aquafina Pack mix the Net Marginal Contribution
can be improved. In Coimbatore and Tirunelveli Territories 500ml Aquafina sales comes to just 1% of the
total sales.
Adequate measures should be taken to make sure that distributor’s HVO sales are greater than the
Following the Claims format designed by the Company should be made mandaratory to the
distributors and corrective measures like not passing the Claims or holding the Claims is to be taken
against those distributors who are not following the claims formats.
Strictly implement the use of new Claims Format by all the distributors. This will reduce the claim
processing time which will further reduce the problem of pending of Claim approval.
CONCLUSION
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
The HVO concept is that a HVO should have at least double the sales when compared to an ordinary
Outlet. But many High Volume Outlets are not even having the sales of an average Ordinary Outlet.
Discount has been misused in a large scale by giving discount to these outlets with low sales volume
mainly in the Coimbatore Territory. The main reason for the Negative Net Marginal Contribution showed
by the majority of the Outlets in the Aquafina Category in the Coimbatore Territory is
because of the high discount given to these Outlets. The Company can convert those HVO outlets which
are showing a Negative Net MC into Scheme Outlets so that there will not be any commitment to give
the discount for the entire year. The Negative Marginal Contribution showed by the Aquafina Outlets is
the main problem Pepsi Co is facing in the Coimbatore Territories. Company can come
out of this problem by reducing the discount given to the Outlets or by increasing the Price of Aquafina
1 Litre. But in the CSD category Pepsi Co is continuing its domination with its wide range of brands and
packs. 300 ml soda hasn’t made any high impact in the Wine shop channel like it has made in Other
Territories.
High Volume Outlets should have business through out the year. That is why Company has been entered
into a 1 year agreement with the HVO’s. The present scenario is that HVO outlets are not removed
from the HVO list in the succeeding year even if they are showing a low sales volume in the preceding
year. Certain high volume outlets are not giving justification to this High Volume Outlet status in terms
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
of their sales volume. Thus it is necessary to continuously monitor HVO’s and review discount of Outlets
whose sales volume does not justify the discount they receive.
Benchmark for different discount slabs can be used to set limits in terms for HVO’s. This can result in
significant savings in terms of discount cost as well as to rationalize the process of assigning different
REFERENCES
Ackerman, Frank. (1993). "Analyzing the True Costs of Packaging," Journal of Waste
Recycling, vol. 34, no. 4 (April), pp. 68-70.
Ackerman, Frank, Dmitri Cavander, John Stutz, and Brian Zuckerman. (1995). Preliminary
Analysis: The Costs and Benefits of Bottle Bills, Draft report to U.S. EPA/Office of Solid
Waste and Emergency Response (Boston, Mass., Tellus Institute, January).
Arora.M.N, Cost and Management Accounting, Vikas Publishing House Pvt, Ltd.
Baumol, William (1996), “Predation and the Logic of the Average Variable Cost Test” Journal of
Law and Economics, Pp. 39, 49-72.
Billeria, L. J., AND D. C. HEATH: "Allocation of Shared Costs: A Set of Axioms Yielding a Unique
Cowling, Keith and Michael Waterson (1976), “Price-Cost Margins and Market
Structure”, Economica, Pp.43, 267-274.
International Journal of Management & Strategy, July-Dec.2010 Vol.1No.1
Haskel, Jonathan, Christopher Martin and Ian Small (1995), “Price, Marginal Cost
and the Business Cycle”, Oxford Bulletin of Economics and Statistics, Pp. 57, 25-41.
Khan YM., Jain P K “ Management Accounting” (2007)The McGraw-Hill Companies., Pp.16.3 -16.56
ROY, RANA,(2002) The fiscal impact of marginal cost pricing, The spectre of deficits or an
embarrassment of riches? Abstract for a paper presented at the Imprint seminar in Brussels,
May 14-15.