Business Plan 2019/2020 Page 0 of 43 Autopax Passenger Services (SOC) Business Plan 2019/2020
BusinessPlan2019/2020Page0of43
AutopaxPassengerServices
(SOC)
BusinessPlan
2019/2020
BusinessPlan2019/2020Page1of43
Tableofcontents
# Heading Pageno.1. Introduction 22. BackgroundandExecutiveSummary 23. Vision.MissionandLeadershipphilosophy 44. Legislation 65. Philosophybehindthebusiness 66. Historicalbusinessperformanceandchallenges 77. Historicalfinancialperformance 88. Marketanalysis,passengerprofileandpassengersatisfactionindex 99. ValueProposition 1110. Strengths,Weaknesses,OpportunitiesandThreats(SWOT)analysis 1111. Strategyandbusinessplanreview 1212. Businessplanningandstrategicframework 1213. Businessobjectives 1714 Appendices 20
BusinessPlan2019/2020Page2of43
1. INTRODUCTION
AutopaxPassengerServices(SOC)LtdalsoknownasAutopaxisawholly-ownedsubsidiaryof
PassengerRailAgencyofSouthAfrica(PRASA).Autopaxexisttoservicetheprimarymandate
ofPRASAwhichis,provideinconsultationwiththeDepartmentofTransport,forlonghaul
passengerrailandbusserviceswithin,toandfromtheRepublicintermsoftheprinciplesset
outinsection4oftheNationalLandTransportAct,2009(ActNo.5of2009).
The company derives its mandate from the shareholder’s compact. Based on the
Shareholder’scompact,Autopax ismandatedtodeliverqualityandsafe longdistancebus
passengerservicesinSouthAfricawithaviewtogrowthemarketshareandexpandingthe
businessandthuscreatingshareholdervalue.
2. EXECUTIVESUMMARYANDBACKGROUND
Autopaxhasambitionsofassumingleadershipinthelongdistanceroadpassengertransport
solutions.Theattainmentofthisambitioniscentredonthecompany’smissionofproviding
a preferred, sustainable, high quality, seamless and affordable road passenger transport
services. This business strategy is necessitated by a number of business challenges that
confrontsthecompanytoday.Intheprocessofcraftingastrategicplanthatwillreturnthe
companytoafinanciallysustainablelevel,theleadershipofthebusinessisconfrontedwith
thechallengeofeffectivelymanagingthecurrentbusinesswhilstcreatingandimplementing
thefutureAutopaxbusinessbasedonthisstrategy.
The organisation finds itself in a financially and operationally distress state requiring,
managementandleadershipwithaptitudethatcancatapultthebusinessintonewfrontiers.
The company is also confronted by a business unfavourable organisational culture that
permeateswithinitshumancapitalthatiscompoundedbythecollapseinemployeemorale
andmotivation.Thecompanyhasovertimeexperiencedadeclineincorporateandethical
culture,leadingtocollapseincorporategovernance.
Duetomajorcashflowchallengestosustainthebusiness,thereisahighnumberofthebus
fleet that remains off the road (parked due to mechanical breakdowns), the cash flow
constraints has also contributed hugely to poor fleet maintenance regime leading to
unreliabilityofservices.
BusinessPlan2019/2020Page3of43
Thishasinthemainresultedinunacceptablelowerlevelsinpassengernumbers,contraction
inmarketshareandreducedrevenuecollection.Theexternalcreditors’bookhasincreased
tothelevelthatthreatensthecontinuedtradingofthecompany.
ThelackofrobustInformationandCommunicationTechnology(ICT)solutionswhichisabasic
requirementinanybusoperationshasalsocontributedtothemultifacetedchallengesthat
confronts the business. These challenges include, but not limited to inadequate fleet
management and monitoring, poor revenue collection and protection systems and
inadequateinventoryandmaterialsmanagement.
2.1. Whyisthebusinessinthisstate?
During the 2014/2015 financial year the company posted a profit of R7 920 829.00,
however in the following twoyears thecompanymade losses. It isprojected that the
companywillpostlossofoverR30000000.00attheendofthe2018/2019financialyear.
It is clear that the challenges that the company is currently experiencing today are a
manifestationofwhathappenedsince2015/2016financialyear.
Managementhastakentimetoreflectontheaboveandconcludedthatthefollowingare
someofkeyreasonsthecompanyhasdeterioratedoveraperiodoftime.
a. Lackofcoretechnicalexpertise:TheCompanyhasovertimelostindividualswithcore
technicalexpertise,mostofthispositionshavenotbeingfilledorreplacedwithright
skillsduetocashflowchallengesinthebusiness.Thebusinessalsohasanumberof
employeesinmanagementandatcriticaljuniorlevelfunctionswithoutcoretechnical
skills. This challenge permeate in a number of areas in the business including the
collapse of the fleet maintenance regime in the Technical Department. The high
numberofthefleetbreakdownspointsdirectlytowardslackofcoretechnicalskillsin
thebusiness.Thissituationhasalsobeenveryprevalentintheoperationsplanning
environment like bus scheduling and dispatching which is at the core of any bus
industryoperations.Duetocash flowchallenges, thecompanyhasnot invested in
peopledevelopmenttocurtailingthischallenges.
BusinessPlan2019/2020Page4of43
b. Lackofmanagementandleadershipskills:Thebusinessisoperatingwithverythin
expertise at management and leadership level. This has also resulted in the
compressioninrolesduetothefactthatmanagersarethenrequiredtoexecuteand
performrolesatthelowerlevelswithlittleorcapacitytodelegate.
c. Lackofeffectiveemployeeskillsdevelopment:TheCompanyhasovertimeinvested
less and less in employee skills development as well management & leadership
developmentdue to cash flow constraints. This impacted a lot on the skills in the
companyacrossalllevelsofthebusiness.Thecompanywaspreviouslyaccreditedas
afleetrepairerbyvariousOriginalEquipmentManufacturers,thisaccreditationhas
sincebeenlost.Theissueofineffectiveemployeeskillsdevelopmentisalsoprevalent
inallspheresofthebusiness.
d. Performance management: The Company has implemented performance
management in 2018/19 and need to inculcate the culture of performance
managementtoholdpeopleaccountable.Serviceprovidersarealsomadetoaccount
onpoorservicedeliverthroughsupplierperformancemanagementprocess.
3. VISION,MISSION,VALUESANDLEADERSHIP
3.1. Vision:TobetheleaderinroadpassengertransportsolutionstothenationandSADC
memberstates.
3.2. Mission:We provide preferred, sustainable, high quality, seamless and affordable
roadpassengertransportservices.
3.3. Values:AutopaxalignswiththevaluesofPRASAbeing:
v FairnessandIntegrity-Treatingourcustomersandourcolleaguesthesameaswe
wouldliketobetreated.
v Serviceexcellence-Providethekindofservicethatensuresthatourcustomerleaves
withasmile.
v Performancedriven-Developingtheabilitytoventureintonewbreakthroughareas
ofopportunitywhilstofferingqualityproductstoourcustomers.
BusinessPlan2019/2020Page5of43
v Safety-Ensuringourcustomersandcolleaguesenjoytheirjourneyandarrivesafely
andrefreshed.
v Communication-Sharinginformationwithourcustomersandcolleaguesinanopen
andhonestway.
v Teamwork -Working togetherwithour customers to achievea commongoal and
recognisingeachother’sworth.
3.4. Leadership
The business need to embark on a development of leadership.The job ofmanagers and
supervisorsatAutopaxistomakeiteasierfortheiremployeestoservecustomers—both
internal andexternal. Leadingotherpeople atAutopax is not a right, it is aprivilegeand
responsibilitythatmustbecontinuouslyearnedbyservingandmentoringotherstohelpthem
growbysharinginformation,providingrespectfulfeedbackandbeingaccountable.
Autopax considers its leadership as conduit of its value system and has thus adopted an
approachtowardstransformingeachleaderintoa“ServantLeader”.Theapproachtowards
servantleadershipemphasizestheservingofothersastheleader’snumberonepriority,a
holistic approach towork, promoting a senseof community, and the sharingof power in
decisionmaking.
Complementary to the organizational values as detailed earlier, the following additional
characteristicsorattributeswillbeactivelycultivatedintheleadershipofteamAutopax.
v Listening:Acriticalcommunicationtool,necessaryforactivelydemonstratingrespectfor
others.
v Empathy:Theabilitytomentallyprojectone’sownconsciousness intothatofanother
individual.
v Healing: The servant leader recognizes the sharedhumandesire to findwholeness in
one’sself,andsupportitinothers.
v Awareness: The ability to practice “intelligent opportunism” in a quest to maximized
opportunitiesforAutopax.
v Persuasion: The effective servant-leader builds group consensus through ‘gentle but
persistentpersuasion”anddoesnotonlyrelyonpositionasasourceofpower.
v Conceptualization:Theservantleadermustconceivesolutionstoproblemsthatdonot
currentlyexisttoday(ScenarioPlanning).
BusinessPlan2019/2020Page6of43
v Stewardship: Organizational stewards, or ‘trustees’ are concerned not only for the
individual followerswithin the company, but also the organization as awhole and its
impactonandrelationshipwithallofsociety.
v Commitmenttothegrowthofpeople:Ademonstratedappreciationandencouragement
ofothers.Thesecretofinstitutionbuildingistobeabletoweldateamofsuchpeopleby
liftingthemuptogrowtallerthantheywouldotherwisebe.
v Courageous: Having uncomfortable conversation and saying what needs to be said,
communicatingopenlywhenyoudon’thaveall theanswersandmakingadecision to
moveahead.
v Perseverance:Abilitytopersevereevenwhenthegoingistoughandtheteammoraleis
low.
v Decisiveness:Abilitytomakequickdecisionsinadifficultorcomplicatedsituation.
4. LEGISLATIVEMANDATE
ThecraftingoftheAutopaxbusinessplantakescognisanceofthelegislativeenvironment
withinwhichthecompanyoperateswithspecificreferencetothefollowing:
v TheNationalLandTransportAct(Act5of2009).
v Legal Succession Act of South African Transport Services (SATS) Act of 1989 as
amended.
v NationalLandTransportTransitionAct(Act22of2000).
v PublicFinanceManagementAct(Act1of1999)
v CompaniesAct(Act71of2008)
v LabourRelationsAct(Act66of1995)
v EmploymentEquityAct(Act55of1998)
v BasicConditionsofEmploymentAct(Act75of1997)
5. PHILOSOPHYBEHINDOURBUSINESS
Autopax as a subsidiary of the Passenger Rail Agency of South Africa exist to service the
primarymandateofPRASA.Thecompanyhasasubstantialimpactonthecountry’sIntegrated
PublicTransportNetwork(IPTN).ItisbasedonthisviewthatAutopaxhasadirectimpacton
thesocio-economictransformationandinitiativesofthecountry.ThisBusinessPlanbeginto
BusinessPlan2019/2020Page7of43
ensure that Autopax does not only regain its position as a leader in long distance road
passengertransport(includingthecrossborderoperationsinkeyidentifiedareas),butwill
effectively and efficiently support Rail Operations within the PRASA Group. The Autopax
businessstrategyispremisedonthefactthattheturnaroundofPRASARailOperationscan
be fast-tracked through robust functioning of the bus operations. The companywill also
strengthenitsCharterServicesoperationsinitsquesttoimproveitsfinancialandoperational
performance.
6. HISTORICALBUSINESSPERFORMANCEANDCHALLENGES
The company only posted a profit during the 2014/2015 financial year. At the end of
2018/2019 financial year the total amountofhistoricdebt accumulated in thepast three
years will be circa R206 267 459.00 and R603 656 501.00 which is made up of external
creditorsbookandPRASAdebtrespectively.Thetotalnumberofbusesfullyoperationalon
road has been increased to circa 180 permonth during the 2018/2019 financial years in
contrastto90busespermonthduringthelastquarterof2017/2018financialyear.Basedon
theabove,thecompanycontinuestoidentifyareasthatrequiresurgentattentiontoimprove
thefinancialandoperationalperformanceofthebusinessasperofthisbusinessplan.
a. Decrease in fleet availability –Whilst the number of operational fleet has increased
duringthecurrentfinancialyear,thenumberofoperationalfleetremainslow.Morethan
halfofthetotalfleetisparkedatthedepotorwithvariousserviceprovidersduetoeither
mechanical breakdowns or accidents. The reduction in fleet availability has direct
detrimenteffectonrevenue,passengersandcustomersatisfaction.
b. Inadequatefleetmaintenanceregime–Thecurrentfleetisovereight(8)yearsoldand
60%ofthefleethasexceeded800000kilometres.Duetotheageofthefleetthecostof
maintenanceisveryhigh.Thecurrentfinancialstateofthebusinessmakesitdifficultto
provide adequate fleet maintenance regime. The inadequate preventative fleet
maintenanceregimehasanegative impactonthedurable lifespanofthefleetaswell
reliabilityoftheservice.
c. Reductioninrevenueandpassengernumber–Sincethe2014/2015financialyear,the
companyhasbeenexperiencingadeclineinfarerevenuecoupledwithincrease in
BusinessPlan2019/2020Page8of43
netlosses.Thisisdirectlyattributabletothereductionexperiencedinpassengernumbers
duetoreducedfleetavailableforalloperationalrequirements.Thefactthatthecompany
isoperatingolderfleetcreatesachallengeintermsofcompetitivenesswithpassengers
preferringnewfleet.
d. Unsustainablecoststructure–TheCompanyhasexperiencedamarkedincreaseinthe
coststructureofoperatingthebusiness.Theincreaseintheoperationalcostisas a
result of reduced revenue collection. Employee costs constituted 42% of operational
expenditureasattheendof2018/2019financialyear,thisfigureisexpectedtoremain
thesameattheendof2019/2020financialyear.Theotheroperationalcoststhathave
increasedinthelastthreefinancialyearsincludefuelandgeneraloperationalcosts.
e. Lack of infrastructure – The Company does not have the requisite infrastructure to
adequately run its operations. This includes Depots, Information and Communication
technologyandfleetmaintenanceworkshops.Thiscontributesdirectlytopoorbalance
sheet, ineffectiverevenuecollectionandprotectionsystemsinthecompanyaswellas
inabilitytoeffectivelymanageallkeyresourcesinthebusinessincludingbutnotlimited
tofleet,fuel,passengersandinventory.
7. HISTORICALFINANCIALPERFORMANCE
2013/2014 2014/2015 2015/2016 2016/2017 2017/2018TotalRevenue 848058302 913897048 943216225 915686367 568152487FareRevenue 683452962 750688611 709299138 616971349 509658791OperationalExpenditure 888035246 879603569 959992612 1004366494 833446322Profit/(Loss) -75102504 7920829 -28548430 -212457978 -304590046PassengerNumbers 2737150 2725890 2515873 2252011 1898777TotalEmployees 1770 1447 1619 1376 1076EmployeeCosts/Opex 32% 35% 36% 37% 42%CustomerSatisfaction 74% 77% 74% 62% 62%KilometresTravelled 54484358 55556374 57627360 53623691 38262447
Companyperformanceinthepastfive(5)financialyears
BusinessPlan2019/2020Page9of43
8. MARKETANALYSIS,PASSENGERPROFILEANDPASSENGERSATISFACTIONINDEX
a. MarketShareAnalysis
AccordingtotheLufthansastudyof2012,Autopaxbrandshad25%Marketsharewithinthe
longdistancebuspassengerindustry.Thisstudywashowever,basedonthefleetstrengthof
Autopax and route network. A follow up study was conducted which evaluated Autopax
market shareat23%of themarketandwasbasedoncompetitor revenueandpassenger
numbers.
b. CustomerprofileAnalysis
TARGETMARKET(Researchresults:Nov2015)CitytoCity TransluxPrimaryTargetMarket
• LSM2-4• 95%Black• Females• Age18–65• Urban(travellingtoRural)• MonthlyIncome–R2000–R4000
PrimaryTargetMarket• LSM4–6• MajorityBlack• MajorityAge:18–35(youth)• Over50%aresingle• MonthlyIncomeR2000–R10000
ReasonsforTravel• GoingHome• Vacation• Trade
ReasonsforTravel• GoingHome• Vacation
WhyCitytoCity
• Price• Routes(traveltoruralareas)• Theybelieveitsvalueformoney
WhyTranslux
• LuxuryandComfort• Speedoftravel• SuitableRoute
c. Industryanalysis
• 38millioncitizensliveinhouseholdswithnoaccesstocars
• 80%ofadultsdonothaveadriver’slicense
• 7millionworkersandlearnersusepublictransport
• 13.7millionpeopleusedpublictransportatleastonceaweekwhile7millionuseacar
(Source:NHTS2013)
BusinessPlan2019/2020Page10of43
d. Competitoranalysis
Translux CitytoCityDirectCompetitors• Greyhound• Intercape
DirectCompetitors• Cityliner• EldoCoaches• APM
IndirectCompetitors• Lowcostairlines
IndirectCompetitors• MinibusTaxi’s• ShosholozaMeylTrains
e. KeyResearchinsightsonLongDistancebuspassenger:Choiceoftransportmode
• Costoftransport-Price• Speed(numberof“unproductive”hoursspent)• Reliabilityofservice(includingdepartureandarrivaltime)• Frequencyofservices• Safetyofpassengers
BusinessPlan2019/2020Page11of43
9. VALUEPROPOSITION
10. STRENGTHS,WEAKNESSES,OPPORTUNITIESANDTHREATS(SWOT)ANALYSIS
BusinessPlan2019/2020Page12of43
11. STRATEGYANDBUSINESSPLANREVIEW
Thestrategyandbusinessplanreviewisaboutthefollowingmilestones:
v Thestrategyandbusinessplanreviewfocusesonmajorfinancialandoperational
turnaroundofthebusiness.
v ItisaimedatensuringthatAutopaxbecomesafinanciallyviableentity,capableof
deliveringonPRASA’sprimarymandateaspertheLegalSuccessionAct.
v ItisalsoaimedatrepositioningAutopaxtoeffectivelyandefficientlysupportPRASARail
operations.
v Itisfocusedoninvestinginnewcapacityandresourcesthatwillmeetpassenger
demandsinamediumtolongtermhorizon.
v Reviewingandaddressingthecompany’sweakbalancesheet.
12. BUSINESSPLANNINGANDSTRATEGICFRAMEWORK
The2019/2020businessplanwillensurethatwhilstitsupportthecompany’scorestrategic
direction,planalsobegintoexploreitsstrategicgrowthtrajectory.Tothisendthecompany
hasidentifiedpossiblegrowthopportunitiesintheintercitybusiness,CrossBoardoperations
as well Charter. The company will improve synergies with Rail Operations as part of its
strategicgrowthplans.Thisapproachwillrequirethecompanytoreviewitsfleetcapacityto
meet the anticipated demand. Measures are afoot to implement this growth trajectory
focusingontheradicalfleetrecoveryplan.
a. Plannedfleetoperations(Busallocation)
# Growtharea CurrentAllocation NewAllocation1 IntercityScheduledservices 178 2602 Charterservices 0 333 CrossBoarderservices 2 504. RailOperations 0 72Totaloperationalfleet 180 415**Thisfigureisinclusiveof10%(41)Technicalsparecapacity.
BusinessPlan2019/2020Page13of43
b. Thestrategy–Growthfocused
Thecompany’sgrowthtrajectorystrategyinabouttheincreaseinthenumberofoperational
busesandwillpivotaroundthefollowing:
v OrganicgrowthinIntercityandCrossBorderoperations–Thecompanyhasidentifieda
numberofroutesthatpresentagrowthopportunityforthebusiness.Tothisend,the
company will be lodging applications with the relevant authorities with the aim of
increasingthenumberofintercityservices.
v PRASARailoperations–Duringthe2014/2015financialyear,thecompanywasableto
effectivelyandefficientlysupportrailoperationsleadingintointer-companyrevenueof
overR65000000.00.TheAutopaxstrategyandbusinessplanareaimedatreturningthe
companytothisposition.ThisplanwillassistPRASARailoperationsduringoccupations
andemergencies.
v CrossBorderoperations–Thecompanyiscurrentlyoperatingtwodailyservicesbetween
Gauteng and Maputo. The company has recently acquired fourteen (14) permits to
operatebetweenGautengandZambia (Lusaka).Thecompany isalso intheprocessof
acquiring additional cross operating permits focusing at Swaziland, Lesotho, Namibia,
BotswanaandZimbabwe.
v Charterservices–ThechartermarketremainsahugeopportunityforAutopaxtowards
therealisationofthegrowthtrajectorystrategy.Thecompanyhasinthelasttwofinancial
yearsfailedtoconvertanumberofcharteropportunities.Withtheincreaseinthenumber
ofoperationalbuses,thecompanywillbeinapositiontofullyexplorethismarket.
v FeederservicesforMetrorail–ThecompanyisexploringplanswithMetrorailwiththe
aimofensuringthatitisinapositiontoprovideMetrorailwithfeederservicesasperthe
LegalSuccessionAct.
BusinessPlan2019/2020Page14of43
c. TheStrategicframework
BusinessPlan2019/2020Page15of43
d. Keystrategiclevers
#Strategiclevers
Strategicintent Focusareas Outcomes
1
Financialmanagement,viabilityandsustainability
Financialviabilityandsustainability
Routeoptimisation
Improverouteprofitabilityandperformance
Costoptimisation
ImplementassetmanagementstrategyReductioninthecostofdoingbusinessEstablishoptimalfundingmodel(OPEXandCAPEX)
RevenueOptimisation
Achievefarerevenuetargets.StrengthenrevenueinspectioncapacityAchievesolvencyandliquidityratios
2EffectiveandEfficient
Operations
Operationalexellenceandincreasedreliability
Assetoptimisation Operateroadworthyfleet
ReductioninbreakdownsReductioninmaintenancecosts
RevenueOptimisation
Operatingcleanbuses
OntimedeparturesEnablepeopleandprocesseswithInformationandCommunicationTechnologyAchieveaccreditedstatusasapreferredrepairandmaintenancecentreDocumentedStandardOperatingProcedures
Contributetosocio-
economicpoliciesof
Government
Costoptimisation
Blackeconomicempowerment
ImprovemobilityofcitizensPromoteenterprisedevelopmentEmploymentcreation(InternshipandLeanership)
BusinessPlan2019/2020Page16of43
SupplyChainoptimisation
Costoptimisation
ImplementStrategicsourcing
CorporateGovernance
Controloptimisation
EradicationofirregularexpenditureEradicationoffruitlessandwastefulexpenditureEnhancedethicalculture
Compliancetopolicies,proceduresandlegislationCleanaudit
3ExcellentCustomerservice
HighlevelsofCustomercentricity
Customercentricity
ImprovedcustomersatisfactionindexAgileandcustomerfocusedemployeesPassengergrowthProfessionalizationofserviceofferingRebuildbrandtrustandloyalty
4 Performanceexcellence
Capacitationofemployees
Performancemanagement
EmployeetraininganddevelopmentEmbeddedperformancecontracting,assessmentandrewardregimeEnablingaperformancecultureFitforpurposeorganisationalstructuresupportedbyproperjobgradingandsalarystructureregimeLeadershipandmanagementdevelopmentprogrammesImplementbusinessbasedChangemanagementinitiatives
BusinessPlan2019/2020Page17of43
13. BUSINESSOBJECTIVES
a. Routeoptimization
The company continues to review the current routes and the schedule with a view of
identifyingprofitableandnon-profitableroutes.Thisprocesshasculminatedinthereduction
ofcertainrouteswithaviewtocurtailthecostofdoingbusiness.Theprocesswillensurethat
profitablerouteswillareinapositiontogenerateaminimumof75%seatutilisationoneach
serviceoff-peakand95%seatutilisationduringpeak.Allidentifiednon-profitablerouteswill
beterminatedwithafterduemonitoring.
Itismanagement’sconsideredviewthattheimplementationoftheRouteOptimisationwill
leadthecompanytorealisethedesiredfinancialmanagement,viabilityandsustainability.
b. Revenueoptimisation
Thecompanyisembarkingonaradicalorganicgrowthstrategythroughmarketpenetration
andmarketdevelopment.Themainaimofpursuingthisradicalgrowthstrategywillbeto
ensure that the company increases its market share through improved and reliable bus
service.Themarketpenetrationstrategywillhaveahighsuccessrategiventhepassenger
loyalty towards both Brand Translux and City-to-City. On the other hand the market
development growth strategy will be realised through strengthening and resourcing the
AutopaxCharterServices,completesupportofRailOperationsandCrossBorderServices.The
Revenueoptimisationwill focusonRevenue generation, Revenue collection andRevenue
protection.
Itismanagement’sconsideredviewthattheimplementationoftheRevenueoptimisationwill
leadthecompanytorealisethedesiredfinancialmanagement,viabilityandsustainability.
c. Assetoptimisation
ThroughtheprocessofdefiningwhatwillmakeAutopaxwork,thebusinessplanandstrategy
hasdeterminedthecriticalityofAutopaxoperatingtheoptimumcomplementoffleet.The
company will immediately embark on a process of identifying and utilising just the right
optimumfleetlevel.Theprocesswillbesupportbyarobustfleetmaintenanceregimethat
will ensure that all operational vehicles remain on the road all the times. Based on this
positionAutopaxwill also ensure that there is adequate fleet to supportRailOperations,
strengthenCharterservicesandpursuetheCrossBoardermarket.
BusinessPlan2019/2020Page18of43
Theimplementationoftheassetoptimisationprocesswillensurethatthecompanyrealises
thedesiredeffectiveandefficientoperations.
d. Costoptimisation
Managementhasengagedinarobustanddetailedprocessofunderstandingthecompany’s
revenuegenerationpotentialandthecostofdoingthebusiness.Thisprocesswasintended
to ensure that the company’s cost structure is proportionate to the revenue generation.
Other measures that will be implemented to realise this objective will include total
moratoriumonallexternalpermanentappointments,unlessapprovedbytheChiefExecutive
Officer.Throughthisprocessthecompanywillalsoreviewtheimpactofinter-companycosts
onthefinancialmanagement,viabilityandsustainabilityofAutopax.ThefactthatAutopax
doesnotowntheinfrastructurethatitusestooperateitscorebusinessposesachallengeto
thebalancesheetofthecompany.
Theimplementationofthisobjectivewillensurethatthecompanyrealisesthestrategiclever
of financial management, viability and sustainability as well as effective and efficient
operations.
e. Controloptimisation
Based on the harsh reviews by the Auditor-General South Africa and internal Risk
Management, the Business plan will also focus on reviewing and improving the control
environment.Thisprocesswillfocusonreviewofallbusinessprocesses,policiesandstandard
operatingprocedurestoensurethatthecontrolenvironmentisstrengthened.
Autopaxlikemanyofitscompetitorsintheindustryisoperatinginahighlytechnologically
advanced industry. To this end, the business plan will also focus on implementing the
InformationandCommunicationTechnologythatsupportstheday-to-dayoperationsofthe
business.Thecompanywillalsoensurethatinthenearfutureitexplorestheopportunities
offeredbytheworldofInternetofThings(IoT)forimprovingefficaciesintheoperationsof
thebusinessincludingimplementingmeasuresthatwilldifferentiatesthecompanyfromits
competitorsintheeyesofthepassenger.Theobjectiveofoptimisingthecontrolenvironment
willalsorequireentrenchingthecultureofconsequencemanagementinlinewiththeBoard
approvedPerformanceManagementpolicy.
This objective will ensure that the business realises the strategic lever of effective and
efficientoperationsandperformanceexcellence.
BusinessPlan2019/2020Page19of43
f. SupplyChainoptimisation
Due to thenatureof itsoperations,Autopax requires a strengthenedand fully functional
procurementcapability.Thiswillbesupportedbyabusiness focusedandaligneddemand
managementframework.TherecentlyboardapprovedSupplyChainManagementpolicywill
implemented swiftly supported by line management capacity building programmes. The
companywillplacemostemphasiseonstrategicsourcingandsupplierdevelopmentfocusing
onWomen,YouthenterprisesandCooperatives.
ThisobjectivewillensurethatAutopaxrealisesthestrategicleverofeffectiveandefficient
operations.
g. Performancemanagement
Instillingaperformancemanagementbasedcultureinthebusinessisatthecentreofthecompany’s
questtowardsperformanceexcellence.TheBoardhasapprovedthecompany’spolicyon
PerformanceManagement.AllemployeesonManagementlevelswillbecontractedonperformance
management.Thecompanywillalsoensureconsequencemanagementinthebusinesstoentrench
theperformancebasedculture.
ThisobjectivewillensurethatAutopaxrealisesthestrategicleverofPerformanceexcellence.
h. Customercentricity
Autopax acknowledges that it is operating within a highly competitive environment. The
business plan will ensure that the company realise its full potential through passenger
confidenceinthetwobrands.Thecompanywillalsofocusonreclaimingitsapexpositionas
adominantplayerintheindustry.Thisobjectivewillberealisedthroughon-timedeparture
management,effectiveen-routemonitoringwithconsequencemanagement.Thecompany
willensure improvedqualityofservicethroughfocusedcustomerserviceandprovisionof
passenger friendly clean fleet. The communication between the Operations and Sales
departmentswillbestrengthenedtoensurethatpassengerexperienceisimproved.Thiswill
ledtoincreaseinmarketshareandimprovedcustomersatisfactionindex.
This objectivewill ensure that Autopax realises the strategic lever ofexcellent customer
service. It is management’s considered view that the implementation of the customer
centricitywillleadthecompanytorealisethedesiredExcellentCustomerService.
BusinessPlan2019/2020Page20of43
14. Appendices
14.1. 2019/2020PredeterminedObjectives
14.2. 2019/2020AnnualPerformancePlan(APP).
14.3. BusinessplanRiskregister
14.4. 2019/2020Budget
BusinessPlan2019/2020Page21of43
15.1. 2019/2020PredeterminedObjectives
Farerevenue R441579851IncreaserevenuetoR761480558by
March2020
Farerevenue-Luggage R1336020IncreaseluggagerevenuetoR3000000
byMarch2020
Farerev-Hire R0IncreaseFarerevenuehi retoR65000
000byMarch2020
Liquidityratio ImproveLiquidi tyratio 0.22Improvel iquidi tyratioto0.47byMarch
2020
Solvencyratio ImproveSolvencyratio 0.30Improvesolvencyratioto0.7byMarch
2020
FleetAvai labi l i ty 32%fleetAvai labi l i ty 100%Fleetava i labi l i tybyMarch2020
Bus Servicing(OnTimeservicerate)
76%OntimeServiceRate 100%ontimeserviceratebyMarch2020
Breakdowns per60000km 0.41 1breakdowns per60000kms
Accidents perki lometres travel led
189accidents per24635357ki lometres travel led
<171accidentsper51106264kilometresbyMarch2020
Fata l i ties pernumberofpassengers transported
0`fata l i ties per1237252passengers transported
<0fatalitiesper2492098passengersbyMarch2020
Injuries pernumberofpassengers transported
19passengers injuries per1237252passengers
transported
<19passengersinjuriesper2492098passengersbyMarch2020
ISO9001(2015)&SANS10399
ISO9001(2015)&SANS10399certi fication
ISO9001(2015)&SANS10399certi fication
100%mainta inanceofISO9001of2015andSANS10399Certi fication
National/Cross borderPermits Management
Mainta inCross BorderPermits andconvertNational Permits toOperatingl i censes
0100%bus fleetpermits renewedand100%permits convertedintooperatingl i censes as perNLTAActandCBRTAAct
Fuel Consumption 36.94Li tres /100km 37Li tres /100km
EnterpriseWideRiskManagement
0.0
100%implementationofmitigatingcontrols and20%reductionof
extreme/highri sks tolowrisks byMarch2020
SafetyHealthEnvironmentandQual i tyManagement
0
Statutorydeadl ines met:100%Compl iantwithAct85of1993requirements andmainta inISO9001:2015andSANS10399
certi fication
AuditResult WaitingforResultsUnqualifiedReportforFinancialandPerformanceInformation2019/2020
NetworkAvai labi l i ty 90%NetworkAvai labi l i ty90%NetworkUptimeAvai labi l i tyby
March2020
Speci ficationtoserveatBAC
DevelopandImplement2CorebusinessSolutionsbyMarch2020
Contracthas beens ined.Projectplantobe
fina l i sedby12October2018
IntegratesalesandoperationswithOperationbyMarch2020
Validcontracts(%) Validcontracts40%
100%va l idContracts as percontracts regis terbyMarch2020
SupplierPerformance(%) SupplierPerformance40% Manage100%Suppl ierPerformancefor
contractl i s tedonthecontracts regis terbyMarch2020
Costsavingoncontractnegotiations
Costsavingoncontractnegotiations3.23%
10%CostsavingfromContractNegotiationsbyMarch2020
BEESpend 108%BBBEEspend 115%BBBEEspend
Increasedpassengers/patronagegrowth(LongDis tanceOperations)
1237252passengers/patronageonlongdis tances routes
2492098passengers/patronageonlongdis tances routes byMarch2020
OnTimeDepartures fromdeparturepoints
79%ontimedepartures 95%ontimedepartures byMarch2020
ReducedPassengerCompla ints
0.392<3%PassengerComplaintson
passengerstransportedbyMarch2020
CustomerSatis factionImproved(MarketSurvey)
WaitingforResults80%CustomerSatis factionratingfor
AutopaxbyMarch2020
PerformanceManagement
Signedperformancecontracts andconclus ionofperformancereviews
formanagement
89%Performanceagreements and10%performanceReview
100%PerformanceReviews ofa l l (Management)s taffbyMarch2020
Tra iningandDevelopment
Tra iningplanfortheBus iness
Obtained22%ofidenti fiedtra iningneeds
Obtain80%ofidenti fiedtra iningneeds byMarch2020
ContributetosocioeconomicpoliciesofGovernment
EmploymentEquityompl iancewith
governmentpol icyinterms ofEE
040%jobopportunities forYouthand
peoplewithspecia l needs
Personnel costs tructure Payrol l data integri ty 0 0%overpayments
Employeecosts Personnel cost(employee
settlementcost)0 20%reductioninsettlementcosts
AnnualPerformancePlanAPP2019/2020
Targets
ExcellentCustomerServices
OperationalExcellence
Customercentricityoptimisation ServiceExcellence
PerformanceExcellent
Capacitationofemployees
Control Optimisation
Financialviabilityandsustainability
FinancialViabilityandSustainability
SupplyChainoptimisation
ValueforMoneythroughSmartandEfficientSupply
chainManagement(SCM)
ControlOptimisationCorporateGovernance
OperationalExecellence
EffectiveandFunctionalICT
systems Prel iminarysystemdes ignandimplementationofbus iness appl ication
EffectiveandEfficientoperations
AssetOptimisation
AssetOptimisationRobustFleetMaintenanceProgramme
OperationalExecellence
ControlOptimisation
PassengerandRoadSafety
FinancialManagement,ViabilityandSustainability
FinancialViabilityandSustainability
AssetOptimisationOperational GeneratedRevenue
CostOptimisation
STRATEGICOBJECTIVE
STRATEGICINTENNT
StrategicPriorityAPXKeyPerformance
AreaPerformanceIndicator
Base 2019/20
BusinessPlan2019/2020Page22of43
BusinessPlan2019/2020Page20of21
15.2. 2019/2020AnnualPerformancePlan(APP).
Farerevenue R441579851IncreaserevenuetoR761480558by
March2020 R186572673 R186442503 R198957108 R189528274
Farerevenue-Luggage R1336020 IncreaseluggagerevenuetoR3000000byMarch2020
R750000 R750000 R750000 R750000
Farerev-Hire R0IncreaseFarerevenuehiretoR65000
000byMarch2020R17000000 R16000000 R16000000 R16000000
Liquidityratio ImproveLiquidi tyratio 0.22Improvel iquidi tyratioto0.47byMarch
2020Increase liquidity ratio to 0.28 Increase liquidity ratio to 0.34 Increase liquidity ratio to 0.4 Increase liquidity ratio to 0.47
Solvencyratio ImproveSolvencyratio 0.30Improvesolvencyratioto0.7byMarch
2020Increase solvency ratio to 0.4 Increase solvency ratio to 0.5 Increase solvency ratio to 0.6 Increase solvency ratio to 0.70
FinancialViabilityandSustainability
AnnualPerformancePlanAPP2019/2020
STRATEGICOBJECTIVE
StrategicPriorityAPXKeyPerformance
AreaPerformanceIndicator
Targets
Base 2019/20 Quarter1 Quarter2 Quarter3 Quarter4
STRATEGICINTENNT
FinancialManagement,ViabilityandSustainability
CostOptimisation
Operational GeneratedRevenue
AssetOptimisation
BusinessPlan2019/2020Page20of43
FleetAvai labi l i ty 32%fleetAvai labi l i ty 100%Fleetava i labi l i tybyMarch2020 100%Fleetava i labi l i ty 100%Fleetava i labi l i ty 100%Fleetava i labi l i ty 100%Fleetava i labi l i ty
Bus Servicing(OnTime
servicerate)76%OntimeServiceRate 100%ontimeserviceratebyMarch2020 100%ontimebus servicerate 100%ontimebus servicerate 100%ontimebus servicerate 100%ontimebus servicerate
Breakdowns per60000km 0.41 1breakdowns per60000kms 1breakdownper60000kms 1breakdownper60000kms 1breakdownper60000kms 1breakdownper60000kms
Accidents perki lometres
travel led
189accidents per24635
357ki lometres travel led
<171accidentsper51106264
kilometresbyMarch2020
<55accidents per12638057
ki lometres travel led
<30accidents per12843214
ki lometres travel led
<60accidents per12930656
ki lometres travel led
<26accidents per12694336
ki lometres travel led
Fata l i ties pernumberof
passengers transported
0`fata l i ties per1237252
passengers transported
<0fatalitiesper2492098passengersby
March2020
0fata l i ties per614879
passengers transported
0fata l i ties per621294
passengers transported
0`fata l i ties per638661
passengers transported
0fata l i ties per617264
passengers transported
Injuries pernumberof
passengers transported
19passengers injuries per
1237252passengers
transported
<19passengersinjuriesper2492098
passengersbyMarch2020
<5passengers injuries per
614879passengers
transported
<5passengers injuries per621
294passengers transported
<5passengers injuries per638
661passengers transported
<4passengers injuries per617
264passengers transported
ISO9001(2015)&
SANS10399
ISO9001(2015)&SANS
10399certi fication
ISO9001(2015)&SANS
10399certi fication
100%mainta inanceofISO9001of2015
andSANS10399Certi fication
Reviewcoreandsystem
processes andprocedures
Re-certi ficationauditforISO
9001:2015andSANS10399
100%mainta inanceofISO9001
of2015andSANS10399
Certi fication
100%mainta inanceofISO9001of
2015andSANS10399Certi fication
National/Cross
borderPermits
Management
Mainta inCross Border
Permits andconvert
National Permits to
Operatingl i censes
0
100%bus fleetpermits renewedand
100%permits convertedintooperating
l i censes as perNLTAActandCBRTAAct
100%bus fleetpermits
renewedand100%permits
convertedintooperating
l i censes
100%bus fleetpermits renewed
and100%permits convertedinto
operatingl i censes
100%bus fleetpermits renewed
and100%permits convertedinto
operatingl i censes
100%bus fleetpermits renewed
and100%permits convertedinto
operatingl i censes
Fuel Consumption 36.94Li tres /100km 37Li tres /100km 37Li tres /100km 37Li tres /100km 37Li tres /100km 37Li tres /100km
EnterpriseWideRisk
Management0.0
100%implementationofmitigating
controls and20%reductionof
extreme/highri sks tolowrisks byMarch
2020
50%implementationof
mitigatingcontrols and5%
reductionofextreme/highri sks
tomoderateri sk
75%implementationofmitigating
controls and5%reductionof
extreme/highri sks tomoderate
ri sk
90%implementationof
mitigatingcontrols and5%
reductionofextreme/highri sks
tolowrisk
100%implementationof
mitigatingcontrols and5%
reductionofextreme/highri sks to
lowrisk
SafetyHealthEnvironment
andQual i tyManagement0
Statutorydeadl ines met:100%Compl iant
withAct85of1993requirements and
mainta inISO9001:2015andSANS10399
certi fication
100%Compl iantwithAct85of
1993requirements andISO
9001:2008andSANS10399
100%Compl iantwithAct85of1993
requirements andISO9001:2008
andSANS10399
100%Compl iantwithAct85of
1993requirements andISO
9001:2015andSANS10399
100%Compl iantwithAct85of
1993requirements andISO
9001:2015andSANS10399
AuditResult WaitingforResultsUnqualifiedReportforFinancialand
PerformanceInformation2019/2020N/A N/A N/A
UnqualifiedReportforFinancial
andPerformanceInformation
2019/2020
NetworkAvai labi l i ty 90%NetworkAvai labi l i ty90%NetworkUptimeAvai labi l i tyby
March2020
90%NetworkUptime
Avai labi l i ty90%NetworkUptimeAvai labi l i ty 90%NetworkUptimeAvai labi l i ty 90%NetworkUptimeAvai labi l i ty
Speci ficationtoserveat
BAC
DevelopandImplement2Corebusiness
SolutionsbyMarch2020
Developandapproveuser
requirementSpeci fication
Publ ishthetender,Eva luateand
awardDevelopandtestthesolution Deploythesolution
Contracthas beens ined.
Projectplantobe
fina l i sedby12October
2018
Integratesalesandoperationswith
OperationbyMarch2020
Systemdes ignand
developmentSystemdes ignanddevelopment TestingandUAT Implementation
Validcontracts(%) Validcontracts40%
100%va l idContracts as percontracts
regis terbyMarch2020
100%va l idContracts as per
contracts regis ter
100%va l idContracts as per
contracts regis ter
100%va l idContracts as per
contracts regis ter
100%va l idContracts as per
contracts regis ter
SupplierPerformance(%) SupplierPerformance
40% Manage100%Suppl ierPerformancefor
contractl i s tedonthecontracts regis ter
byMarch2020
Manage100%Suppl ier
Performanceforcontractl i s ted
onthecontracts regis ter
Manage100%Suppl ier
Performanceforcontractl i s tedon
thecontracts regis ter
Manage100%Suppl ier
Performanceforcontractl i s ted
onthecontracts regis ter
Manage100%Suppl ier
Performanceforcontractl i s tedon
thecontracts regis ter
Costsavingoncontract
negotiations
Costsavingoncontract
negotiations3.23%
10%CostsavingfromContract
NegotiationsbyMarch2020
10%CostsavingfromContract
Negotiations
10%CostsavingfromContract
Negotiations
10%CostsavingfromContract
Negotiations
10%CostsavingfromContract
Negotiations
BEESpend 108%BBBEEspend 115%BBBEEspend 115%BBBEEspend 115%BBBEEspend 115%BBBEEspend 115%BBBEEspend
Quarter3 Quarter4
OperationalExecellence
AssetOptimisation
CorporateGovernance
AnnualPerformancePlanAPP2019/2020
STRATEGICOBJECTIVE
STRATEGICINTENNT
StrategicPriorityAPXKeyPerformance
AreaPerformanceIndicator
Targets
Base 2019/20 Quarter1 Quarter2
ControlOptimisation
EffectiveandFunctionalICT
systems Prel iminarysystemdes ign
andimplementationof
bus iness appl ication
OperationalExecellence
EffectiveandEfficientoperations
AssetOptimisationRobustFleetMaintenanceProgramme
SupplyChainoptimisation
ValueforMoneythroughSmartandEfficientSupply
chainManagement(SCM)
ControlOptimisation
PassengerandRoadSafety
FinancialViabilityandSustainability
BusinessPlan2019/2020Page21of43
Increasedpassengers/patronagegrowth(LongDis tanceOperations)
1237252passengers/patronageonlongdis tances routes
2492098passengers/patronageonlongdis tances routes byMarch2020
614879passengers/patronageonlongdis tances routes
621294passengers/patronageonlongdis tances routes
638661passengers/patronageonlongdis tances routes
617264passengers/patronageonlongdis tances routes
OnTimeDepartures fromdeparturepoints
79%ontimedepartures 95%ontimedepartures byMarch2020 95%ontimedepartures 95%ontimedepartures 95%ontimedepartures 95%ontimedepartures
ReducedPassengerCompla ints
0.392<3%PassengerComplaintson
passengerstransportedbyMarch2020<3%PassengerComplaintson
passengerstransported<3%PassengerComplaintson
passengerstransported<3%PassengerComplaintson
passengerstransported<3%PassengerComplaintson
passengerstransported
CustomerSatis factionImproved(MarketSurvey)
WaitingforResults80%CustomerSatis factionratingfor
AutopaxbyMarch2020N/A N/A N/A
80-%CustomerSatis factionrating
PerformanceManagement
Signedperformancecontracts andconclus ionofperformancereviews
formanagement
89%Performanceagreements and10%performanceReview
100%PerformanceReviews ofa l l (Management)s taffbyMarch2020
100%Performancecontracts 100%Performancereviews N/A 100%Performancereviews
Tra iningandDevelopment
Tra iningplanfortheBus iness
Obtained22%ofidenti fiedtra iningneeds
Obtain80%ofidenti fiedtra iningneeds byMarch2020
Obtain20%ofidenti fiedtra iningneeds
Obtain30%ofidenti fiedtra iningneeds
Obtain10%ofidenti fiedtra iningneeds
Obtain20%ofidenti fiedtra iningneeds
ContributetosocioeconomicpoliciesofGovernment
EmploymentEquityompl iancewith
governmentpol icyinterms ofEE
040%jobopportunities forYouthand
peoplewithspecia l needs Develops trategytoattract
requiredappl icants Implementtargetedrecrui tment
as pers trategyImplementtargetedrecrui tment
as pers trategyMonitoringandevaluation
Personnel costs tructure Payrol l data integri ty 0 0%overpayments 0%overpayments 0%overpayments 0%overpayments 0%overpayments
Employeecosts Personnel cost(employee
settlementcost)0 20%reductioninsettlementcosts 5%reductioninsettlementcost 5%reductioninsettlementcost 5%reductioninsettlementcost
overa l l 20%reductioninsettlementcost
AnnualPerformancePlanAPP2019/2020
STRATEGICOBJECTIVE
STRATEGICINTENNT StrategicPriorityAPX KeyPerformance
Area PerformanceIndicatorTargets
Base 2019/20 Quarter1 Quarter2 Quarter3 Quarter4
ExcellentCustomerServices
Customercentricityoptimisation ServiceExcellence
PerformanceExcellent
Control Optimisation
OperationalExcellence
Capacitationofemployees
Financialviabilityandsustainability
BusinessPlan2019/2020Page20of21
15.3. BusinessPlanRiskRegister
NO TURNAROUNDFOCUSAREAS
RISK INHERENTRATING
STATUS MITIGATION RESIDUALRATING
1. FinancialManagementViability andSustainability
Directors trading recklesslydue to breach of solvencyand liquidity thresholdparameters(liquidation)
Extremerisk Materialised • Reviewofcashflowandprioritisationofsupplierspaymentsbasedonageanalysis•Reviewoffinancialratios(LiquidityandSolvency)•Costmanagementreviewwiththeobjectivetoreducethecostofdoingbusiness•Internalrecruitmentonlytocurtailemployeecosts.•Ensureefficiencyandeffectivenessatalllevelsofoperation•IndependentreviewofAutopaxfinancialposition(Within3months)• Increase no of buses as per technical recovery plan and overall business requirements(schedulledservices,crossborder,metrorailandcharter)•ConductcontinuouspricenegotiationswithcurrentandpotentialSuppliers/Serviceproviders,
Low
2. FinancialManagementViability andSustainability
Risk of loss of revenue andanincreaseinnetlosses(LiquidityandSolvency)
HighRisk Materialised •Strengthenbudgetmanagementandcontrols(Dailyandweeklymonitoringofcostandrevenue)•Dailyreviewofrevenueforbothfarerevenueandticketsales,•CostManagement:Eliminationoffruitlessandwastefulexpenditure,CompliancewithIndustrynormsandBCEArequirements•Prioritiserevenueleakageandpreventionprogramme•Optimisationofstaffdeployment,AllrecruitmentofnewemployeesisapprovedbyExecutive:HCMandCEO•Effectiverosteringandschedulingofstaff•Reportandreviewperformancedaily,weekly,monthlyandquarterly•BudgetedEBIDTAlossofR15mforthe2018-2019financialyearwithsavingtargetssettoreducecostbyR15minordertoachievebreakeven•Developcapitalisationstrategy•Reviewedandwillimplementthenewfarepricingstructure•Continuousassessmentofrouteprofitability•Analysisofserviceutilisation•Strengtheningfinancialcontrolsandadherencetodelegationofauthority•ConductcontinuouspricenegotiationswithcurrentandpotentialSuppliers/Serviceproviders,•Strictadherencetothebusmaintenanceregime•Finalisingandimplementingperformancecontracts•Boardhasapprovedturnaroundplan/strategythatwillstabilisethebusinessandenableittoachieveitsperformancetargets•EmployeesaremadeawareofStandardOperatingProcedures.•Capacitateandrightsizethebusiness•MaintainandmonitorDynamicpricing
Low
BusinessPlan2019/2020Page23of43
3. FinancialManagementViability andSustainability
LossofMarketshare HighRisk
Materialised •Busrecoveryplanforexistingdemand• Identify areas that will give the entity a competitive edge(pricing, look and feel of buses,cleanliness,ontimedepartures,on-boardentertainment)•Eliminationofnegativecustomerperceptionse.g..breakdowns• Reposition brand management to create customer loyalty and trust through marketingcampaigns•Improverelationshipswiththirdpartyagentsuncompetitivebehaviours•Newreservationsysteminstalled•Rolloutandconducttrainingonhandhelddevicestosellticketsen-route•Consequencemanagement•Implementmarketingactivitiesasperapprovedbudget•Assessgrowthopportunitiesforbothlocalandcrossborderoperations•Routeprofitabilityanalysisconductedtounderstandsupplyanddemand• Reposition brand management to create customer loyalty and trust through marketingcampaigns• Improve quality of service (On time departures, Cleanliness of buses, roadworthy buses,reductioninbreakdowns,compliancewithlawsandregulations)•Trainingofallstaffincustomerservice•ImplementZambiacrossborderrouteandapplyfor4additionalcrossborderroutes
Low
4. Effective and EfficientOperations
Inability to respond toindustry norms, standardsandtrends
HighRisk Materialised •Busrecoveryplanforexistingdemand• Identificationofall industrynormsandstandardsand implement inpriorityorder (Technical,OperationsandSales)•EngageOEM'stoensurecompliancewithbestpracticemaintenancenormsandstandardsinthetechnicalenvironment•Performancemanagementtoensureadherencetothesestandards•Upskillingofstaffandgraduallyimplementworksstudyactivitiesinorderofpriority•Securefundingandimplementcapitalizationstrategy
Low
5. EffectiveandEfficientOperations
Business disruptions due tooperational incidents andexternalfactors
HighRisk Materialised •Monitoringofdriverbehaviourtopreventaccidents•Trainingofadditionalstaffonsubstanceabusemonitoring•Engageauthoritiesandtaxistructurestopreventtaxiintimidation•Businesscontinuityplaningandimplementionwithinternalandexternalstakeholders•Ensureafunctionalsecurityteamtopreventlossofequipmentandassetsoftheorganisation•ImplementationofthetrainingandApprenticeshipprogramme.•Implementationoffleetmaintenanceprogramme
Low
6. EffectiveandEfficientOperations
Inability to manage keyresources, including fleet,fuelandinventory
HighRisk Materialised • Recruitment and selection for Acquisitions Manager, Materials Manager and Storeman areapprovedandwillbeimplemented,•Implementationofinternalandexternaltrainingaspertrainingplan•Executionofimprovementsandextensionofinfrastructureasperprojectplan•Implementconsequencemanagementforinadequatedriverbehaviour,deviationfromroutes,vehicleabuse(excessiveidling,harshbrakingetc)
Low
BusinessPlan2019/2020Page24of43
•ImplementationofofSAPPlantMaintenancesystem
7. EffectiveandEfficientOperations
LackofICTAutomation HighRisk Materialised •Re-allocatecapexprojectsfromPRASAtoAutopaxforcorebusinesssystems•ReviewthestructureoftheReviewBoardtobereflectiveofallstakeholders•Businessinvolvementthroughoutarchitecturedevelopmentlifecycle,AssessICTServicedeliveryModel, Review ICT organisational structure and operatingmodel, Re-establish ICT governancecommittee that will develop, review and ensure implementation of Value IT, COBIT, Projectmanagementmethodology•ReviewandupdateExistingtargetarchitecture
Low
8. EffectiveandEfficientOperations
CyberCrime HighRisk Materialised • Conduct Information Security Assessment – Vulnerability assessment (Mimic attacks on ourinformationsecuritydefence)• Encourage the use of the fraud hotline to report fraud and any other behaviours that aredetrimentaltotheorganisation•DevelopandimplementInformationSecurityProgram•ImplementInformationSecurityAwarenessPlan(ThreadsAwarenessroadshows)•ReviewICTorganisationalstructure
9. EffectiveandEfficientOperations
None compliance tolegislations, regulations andpolicies
HighRisk Materialised •DevelopacomplianceframeworkandregisterofalllegislationapplicabletoAutopax•Communicatingandconductingtrainingandawarenessonstaffofpolicies,regulationsandlawsapplicabletoAutopax•Reduceirregular,fruitless,wastefulexpenditureandimplementconsequencemanagement•Implementationofrecommendations/remedialactionbasedonfindingsraisedandperformancemanagement•Implementationofbudgetedtrainingplansandconductinginternaltrainingofstaffonpoliciesandprocedures•Implementationofconsequencemanagement
10. EffectiveandEfficientOperations
Labourunrest HighRisk Materialised •Regularandscheduledmeetingswithlabour•Communicatepoliciesandprocedurestoallstaff•Scheduledmeetingsbetweenmanagementandlabouratoperationalandbusinesslevel.
11. Excellent CustomerService
Inability to respond tocustomerdemands
HighRisk Materialised • Implement bus recovery plan for existing demand and release of 260 busses to operate allscheduledservices•Monitorandreportingonusageandcompliancetothereservationsystem,•Commissionedmarketstudytodeterminecustomerneedsandmarketshare•To improve customer communication, capacitate the call centre to sendSMS's to customerswhenthereareservicedelays•Effectivecommunicationwithcustomers,improvingonthelookandfeelofthebuses,trainingofstaffincustomerservice• Implementation of budgeted training plans, conduct internal training of staff on policies,procedures
BusinessPlan2019/2020Page25of43
• Improve quality of service (On time departures, Cleanliness of buses, roadworthy buses,compliancewithlawsandregulations)•Insourcedbuscleaningfunctiontocontrolstandardsandtooperatecleanandfumigatedbusses.
12. PerformanceExcellence
Ineffective performancemanagementsystem
HighRisk Materialised •Implementperformancecontractingfor2018/2019financialyear•Conductbi-annualperformancereviewsandimplementconsequencemanagement• Implementation of budgeted training plans, conduct internal training of staff on policies,proceduresandimplementationofinductionprogrammes•Reviewonperformancemonthly,quarterlyandimplementconsequencemanagement
13. FinancialManagement, ViabilityandSustainability
Ineffective institutionalarrangement andshareholderrelations
HighRisk Materialised •ConveneandAGMtoreviewinstitutionalarrangementswiththeshareholder•Adherencetoshareholdercompactandensurethatprescribedmeetingstakeplacetodealwithstrategic,financial,governanceandoperationalissues•BuildinternalcapacityandestablishICTandInternalauditfunctionforAutopax
14. Effective and EfficientOperations
Ineffective internal controlsystem and consequencemanagement
HighRisk Materialised •Communicatingandconducting trainingandawarenesson staffofpolicies, regulations, lawsapplicabletoAutopaxandcapacitatemanagementontheimplementationofdiscipline•AnumberofHCMpolicieshavebeenapproved•Performancemanagement•Trainingofstaffongeneralmanagement,processesandprocedures•Reviewofperformancecontractsbi-annually•Takingappropriateactionsondeviations•Adherencetobudgets•Balancingofcosttorevenueratio• Review the handling disciplinary caseswith regard to (Appropriateness of charges, fairness,balancemisconducttosanctions)
15. Excellent CustomerService
Riskofreputationaldamage HighRisk Materialised • Improve quality of service (On time departures, Cleanliness of buses, roadworthy buses,compliancewithlawsandregulations)•Insourcedbuscleaningfunctiontocontrolstandardsandtooperatecleanandfumigatedbusses.•Communicatingandconducting trainingandawarenesson staffofpolicies, regulations, lawsapplicabletoAutopaxandDrivertrainingoncustomerservice•Improvingandadheringtomaintenanceplansandconsequencemanagementfordeviations•Timeousresponsetocustomercomplaintswithqualityfeedbackandconsequencemanagementfordeviations•Clearidentificationofareasthatcanleadtoreputationalriski.e.Perceivedcorruption,fulfilmentof legislative mandate, implementation of legislative mandate, compliance to governance,meetingoftargetsandobjectives,financialprudence,fulfilmentofothergovernmentimperativesandpoliciesi.e.womenempowermentandBlackeconomicempowerment
BusinessPlan2019/2020Page26of43
15. BUDGETASSUMPTIONS2019-2020
AUTOPAXBUDGETASSUMPTIONS2019-20
GENERALASSUMPTIONS- 415operationalbuses- 51811687kilometreswillbeoperatedforallrevenuestreams(scheduledservices,duplicates,charters,inter-company)- Withtheholdingentity’sassistance190buseswillberefurbishedbefore1April2019(R63750000)- Withtheholdingentity’sassistance198engineswillberepaired/replacedbefore1April2019(R69539452)
REVENUEFAREREVENUEBudgetedatR761480558.Peak&OffpeakdaysAlldaysinschoolholiday=Peak(Startingonedaybeforetheschoolholidayandendingonedayaftertheschoolholiday) Alldaysnotinschoolholiday=OffpeakFarePriceBasisoffarepricebasedonmostcurrentprices.Assumedapriceincreaseof5%(acrosstheboard)on1April2018.ThisistheprojectedCPIincreasefor2019/20.Peakperiods=increasedwith20%PeakperiodinDec/Jan=increasedwith25%SeatOccupancy
BusinessPlan2019/2020Page27of43
Translux=offpeak(75%),ForwardPeak(90%)ReturnPeak(90%)Citytocity=offpeak(75%),ForwardPeak(90%)ReturnPeak(90%)Revenueperroute=Pricex%utilisationxseatsx90%(InlandandCoastal)=Pricex%utilisationxseatsx90%(NorthLimpopo)(90%representspassengersnottravellingfromstarttofinishatthemaximumfareaswellaselderly,studentsandschoolchildrennotpayingfullprice)Passengers/Seatsperroute=%utilisationxseats FAREREVENUE(CONTINUED):Variablesusedincalculatingthefarerevenuebudgetarethefollowing:-Currentroutestructureincludingexpectedroutestobeoperatedinfuture-Numberofnormalandduplicatetripsperroute-Numberofpeakduplicatetripsperroute-Seatoccupancy%perroute(innormalseasonandpeakseason)-Basefarepricesinoffpeakseason-20%farepriceincrease(onbaseprices)inpeakseasonCalculatedrevenueisadjustedforseniorcitizensandsmallchildrennotpayingfullfarepriceaswellasforpassengersnottravellingthemaximumdistance(Budgetedrevenue=90%xcalculatedrevenue).Basedontheabovethepassengernumbersandtripsarethencalculated.Aftercalculationofthepassengernumbersandtrips,thefarerevenueamountiscalculated.FAREREVENUE–CROSSBORDER
- Zambiacrossborder.Three(3)forwardtripsandthree(3)returntripsperweekincluded.- Maputocrossborder.Dailytripincluded.
FAREREVENUE-LUGGAGE
BusinessPlan2019/2020Page28of43
- BudgetedatR3millionfortheyear.AdditionalluggagerevenueexpectedfromtheZambiacrossborderservices.
SUNDRYINCOME
- R10millionisincludedforadvertisingrevenue.Busexterior/interioradvertisingspacetobeutilized.
FAREREVENUE–CHARTER/SPECIALHIRERevenuewasbudgetedasfollows:
- Assumed41buseswillbeused- Assumedeachbuswilltravel75494kilometresperannum(6291permonth),3095238km’sfortheyearfor41buses- BasedontheactualrateofR21perkm- R21x3095238km=R65000000
Autopaxcurrentlydoesnothavededicatedbusestooperatespecialhires.ThebudgetedcharterrevenueissubjecttoPrasa’sassistanceinrepairing198busengines(R69.5m)andrefurbishing190buses(R63.8m).FAREREVENUE–INTER-COMPANY
- BudgetedatR81879660manditconsistofMetrorailandShosholozaMeyl.- Operatingthesamenumberofvehiclesasduring2014/15- Assumed3611807kilometresfortheyear
FAREREVENUE–INTER-COMPANY(CONTINUED)Autopaxcurrentlydoesnothavededicatedbusestooperatetheseservices.Thebudgetedinter-companyfarerevenueissubjecttoPrasa’sassistanceinrepairing198busengines(R69.5m)andrefurbishing190buses(R63.8m).
EXPENDITURE
BusinessPlan2019/2020Page29of43
PERSONNEL:- Salaryincreasesof5.1%forExecutivesandSeniorManagementand5.3%forManagers- Salaryincreaseof8%forJnrofficials(aspermaincollectiveagreement)- Budgetedforcriticalvacancies(includes1HCMand1TechnicalExecutive)- Thefollowingemployeenumberswerebudgetedfor:
EmployeeLevelNumberof
employeesActualNumberofemployeesBudgeted
ExecManagement 3 5
SnrManagement 11 11
Manager 30 32
Asst.Management 7 7
JnrOfficial5Day 97 100
JnrOfficial6Day 928 986
GrandTotal 1076 1141
- Directors:
o BudgetedatR1673335.Thisincludesfour(4)directorsanda5.1%increasebasedonthecurrentexpense.
- Mealallowancefordrivers(GL439011):o Budgetedasperrouterequirements.BudgetedatarateofR60perdriverperdaymultipliedbythenumberofdriversonthetripaswellasthe
tripspermonthforeachrouterequiringmealallowances.AtotalannualamountofR5105580wasincludedinthebudget.
- Training:o Onlycriticaltrainingisbudgetedforasfollow:
PlannedIntervention Cost
ArtisanTraining R30000
AdvanceCoachDriverTraining R250000
EmployeeBursaries R200000
BusinessPlan2019/2020Page30of43
Total R480000
MAINTENANCEMaintenanceandmaterialsarebudgetedatR88503204.
Thebudgetisbasedontheactualcosttomaintain415busesexpectedtorunatotalof+/-52mkilometresayearincludingnewcross-borderroutesasbudgetedandagreedbetweenoperationsandsalesandmarketingdepartments.
- PreventiveMaintenanceo BusServicingSchedule(22500KmMulti-grade,e.g.
§ Aservice:22500km§ Bservice:45000km(includesdiffservice)§ Cservice:67500km§ Dservice:90000km(includesair-compressoranddiffservices)
o Abacklogof+/-60000kilometresoverdueontheofficialserviceschedule.CatchupisincludedintheAprilandMay2019/20servicesplan.o COFpreparation(maintenancematerials)–ifvehiclesaremaintainedtherewillbenoneedtopreparethevehiclebeforeitgoesforCOF.o COFtesting(testingfee)
§ ThetestingfeeinthecurrentfinancialyearisR1530x2=R3160perannumforalldepots.§ CT=R410forevery6months;§ PTA=R650forevery6months;and
§ HRM=R470forevery6months
§ Thesepricesarenotexpectedtoincreaseastherearecurrentcontractsinplace.
o Breakdowns
§ Allbreakdownswithinthe200kmradiuswillbeattendedtobyAutopaxusingthemonthlyrunningrepairmaterialdemandfromthe
stockinthestores.
§ Allbreakdownsmorethanthe200kmradiuswillbedonebytheexternalbreakdownsuppliers.
BusinessPlan2019/2020Page31of43
§ 2mechanicswillbepermanentlyplacedintheeasternCape.
§ 1mechanicwillbepermanentlyplacedinDurban.
§ 1mechanicwillbepermanentlyplacedinPolokwane.
§ 1mechanicwillbepermanentlyplacedinNelspruit.
o MaintenanceCampaigns(mitigatingbreakdowns)
§ Airblockage“AirLeaks”(leadingtovehiclenotbuildingair)thatrequiresrefurbishmentoftheairsystem(twocoils,twostraight,u-
shapeandaflexpipe,4-wayprotectionvalve,completeairdryer,aircompressorkit)
MAINTENANCE(CONTINUED)§ EngineOverheating(leadingtoengineknocks)andV-belts.
Thermostats,viscosfan(replacementorresetting),jockeypulleybearingsandv-belts.§ Notselectinggears;duetoelectricalfaultsandoverheatingtransmissionoil.Theoverheatingtransmissionoilwasduetoinferiorquality
oil used and not replacing the oil at recommended intervals. This is addressed by ensuring the correct oil grade is used on thetransmissionsandtheoilchangetobedoneatrecommendedintervals.
§ EstimatedcosttobespentperannumisaroundR4m.§ Thefirstpriorityarebuseswhicharerepeatoffendersintermsoftheabove-mentionedbreakdowns.
- ComponentsChangeoutsandoverhaulso MajorComponentsChangeouts/Overhaul(Engine,Gearboxes,Differentials)
o Inthecurrentfinancial2018/19
§ 25enginesarebeingreplacedatR335Keach
§ DifferentialandgearboxesareestimatedatR5.123m
§ In2019/20thereisanapprovedbudgetofR69m
o MinorComponentschangeouts/overhaul
Thiswillgoaccordingtoamaintenanceplanof6monthcheckandchange.- Air-conditioningMaintenance
o In2018/19,AutopaxspentanestimatedcostofR4.2m.ThisamountisexpectedtoincreasesinceAutopaxisexpectingtoreleasemorebuses
tomaximumcapacityasperoperationaldemand.
- TyreMaintenanceandManagement
BusinessPlan2019/2020Page32of43
o Thebudgetedmileageforthenextfinancialyearbasedonoperation’splanningis+/-52mKm,resultingtoanaverageof4.3mkmpermonth.
Inthecurrentfinancialyeartherewasnocontractinplace(onlyaminicontractofR500Kperdepot).o CPKwasusedin2019/20;thebudgetednewproposedmethodwillbeoutrightbuying.Theserviceproviderwillalsoperformafulltyre
managementservice.- BodyShopmaintenance
o Buswindowsreplacemento Duringthecurrentfinancialyear,windowreplacementsareestimatedaroundR8.5m.
o In2019/20itisexpectedthatthecostwillincreaseastherunningfleetisalsoexpectedtoincreasefrom+/-190to415vehicles.
MAINTENANCE(CONTINUED)- BodyRefurbishmentprogramme
o Basedondents,scratches,minorandmajoraccidentbusses.o Withtheshareholder'sassistance190buseswillberefurbishedatR63.8mbefore1April2019.
- WorkshopEquipmentmaintenance
o Mainair-compressors(Servicing&Runningrepair),1inSalvokopand1inHarmony.o AspertheOEMmaintenanceplanthesecompressorsshouldbeservicedat2500hoursoronceayear.Oneminor(R9000)andonemajor(R
25000).
o CapeTownneedsanewinstallation:estimatedcostisR500Ksubjecttofullassessment.
o BrakeTestingMachines(Calibrations&Runningrepairs),1inCapeTown,1inHarmonyand1inSalvokop.
o Asperlegislationrequirements,thebraketestingmachinesshouldbecalibratedevery6monthsatR16500.
o Stand-bygenerators(Servicing&runningrepair),2inHarmonyand1inPretoria.
o CapeTownneedsanewinstallation:estimatedcostisR800Ksubjecttofullassessment.
AspertheOEMmaintenanceplanthegeneratorsshouldbeservicedat600hoursoronceayear.o Oil-waterseparatorplantmaintenance(Removalofsludge)
AspertheEnvironmentalregulationthereisaneedtohaveandmaintainanoil-waterseparatorplant.Tocomplywiththerequirement,thesludgeremovalwillbedonequarterlyatR9000perdepotdependingquantitiesandworktobedone.
o Workshopliftingequipment(testing&repair)
BusinessPlan2019/2020Page33of43
Asperlegislationrequirementforliftingequipment,theworkshopliftingequipmentmustbetestedevery12monthswithinspectionsevery3monthsatR7000.
ENERGY/DIESEL- Dieselwascalculatedbasedontheestimatedwholesalelistprice(WSLP)ofR14.43fromApril2019toR16.20inMarch2020.AbasepriceofR13.13
(WSLPinJan2019)wasusedandincreased/decreasedbasedontheoilpriceforecastfortheperiod.ThefollowinganticipateddiscountsonhomebasefuelweresubtractedfromtheWSLP:
o HarmonyDepot-51centsdiscounto Salvokop-51centsdiscounto CapeTown-50centsdiscounto Queenstown-30centsdiscounto PortElisabeth-38centsdiscount
- Consumptionwasbasedon37litresper100kmforallvehicles,therefore0.37litresperkm.
- Dieselcalculation:
o DieselwascalculatedusingtheWSLPlesstheabovementioneddiscounts.o TheWSLPwasmultipliedbyconsumption(0.37)andtotalkm’sforeachbudgetedrouteandmultipliedbythenumberofbudgetedtripsper
month.o Formula=WSLPx0.37xkm’sfortripxnumberoftripsbudgetedpermonth.
- Itwasassumedthatthebuswillfillupatthedepartdepotassoonasitleaves(assumingthatitarrivedwithanemptyfueltank).
- ForMetrorail,Shosholoza,thePrasastaffbusandchartersthemonthlyaverageofthebudgetedkm’swereusedforthecalculation.- DieselwasbudgetedatR261670389fortheyear.LEASES- Wherecontractscouldbeobtained,thecontractualamountforthebudgetyearwasincluded.- Wherenocontractscouldbeobtained,thebudgetamountwasbasedontheactualleaseexpensesforthepastyear.
BusinessPlan2019/2020Page34of43
- Poolcarsarebudgetedforatthecurrentcontractamountfortheexternalleasedcars.MonthlyleasecostforpoolcarsreceivedfromPrasawasnotbudgetedfor.
- AllleaseswerebudgetedatR20999191fortheyear.- Inter-companyrent(R9.4m),Jhbparkstationbusentry(R15.5m)andMANbusleasecost(R6.9m)wasnotbudgetedfor.Inter-companywater,
electricityandrateswerebudgetedfor(R3m).
COMMUNICATION- Telecommunicationservices(GL473000)–BasedonactualcostsplusCPIincrease–annualamountofR1290864budgeted.- Cellularphonecosts(GL473030)–BasedonthecurrentVodacomcontractcosts–annualamountofR1120653budgeted.- Alarmsystems(GL473040)–BasedonactualalarmcostpayableperSalesoffice/Depot–annualamountofR289907budgeted.
INSURANCE- InsurancePremium(GL465030)-BasedonactualcostsplusCPIincrease–annualamountofR8149742budgeted- 3rdPartyinsuranceclaims(GL465025)–Nobudgetincludedasbusinesscannotbudgetforanticipatedaccidents.
AUDITFEES- Externalauditfees–AnticipatedAuditorGeneralFees,basedoncurrentyearactualwithaCPIincrease–annualamountofR2157791budgeted.
PROFESSIONALSERVICES- Professionalserviceconsultants(GL473200)–thefollowingwasincluded:
o Boardsupportandsalarybandsbenchmarking&jobprofiling–annualamountofR850000budgeted.- Pensionadministrativecosts(GL473230)–thefollowingwasincluded:
o Momentum-Pensionadministrativecosts–annualamountofR67138budgeted.
SECURITY- Generalsecurityservices(GL477200)–basedonactualsplusCPIincrease–annualamountofR7084067budgeted.- Cashintransit(GL477205)–basedonactualsasperStandardBankcontract–annualamountofR4697812budgeted.- Inspectorate(GL477210)–Nobudgetincludedasinspectionsaredonein-house.
HEALTHANDRISK
BusinessPlan2019/2020Page35of43
- ConsistofHealth&Sanitationcost,Medicalexaminationcost,cleaningofstationsandoffices,Fireextinguishingservice,AccidentAssistanceandFirst
aidkits:- HealthandSanitation(GL466000)–includesbusanddepotfumigationandsanitationservicesforheadoffice–annualamountofR1017360
budgeted.
HEALTHANDRISK(CONTINUED)- Medicalexaminationcost(GL466005)–Budgetedat400employeesperannumatR2000peremployee–annualamountofR800000budgeted.- Cleaningofoffices(GL466010)–Basedonpreviousyear’sbudgetplusCPIincreaseplusR2000forgardencleaningforheadofficeonly–annual
amountofR360000budgeted.- Fireextinguishingservices(GL466015)–asreceivedfrombusinessunits–annualamountofR437160budgeted.- AccidentAssistance(GL466020)–BasedonthecurrentcontractwithEuropeAssist–annualamountofR168000budgeted.- Firstaidkits(GL466040)–asreceivedfrombusinessunits–annualamountofR27500budgeted.
TRAVELANDACCOMMODATION(MANAGEMENT)- ConsistsofAccommodationandmeals,Carhireandflights–basedonexpectedtravelactivities:
o Accommodation&meals:AmountsbasedonNationalTreasuryInstruction04of2017/2018):MaximumofR1440pernightperperson.Thisrateincludebreakfast,lunch,dinnerandparking–annualamountofR891840budgeted.
o Carhire:asreceivedfrombusinessunits–annualamountofR53010budgeted.o Flights:Amountsbasedonflightratesasat15Jan2019–annualamountofR890700budgeted.
TRAVELANDACCOMMODATION(DRIVERS)- Budgetedasperrouterequirements.Budgetedondifferentratesperdriverpernightmultipliedbythenumberofdriversonthetripaswellasthetrips
permonthforeachrouterequiringovernightaccommodation.AtotalannualamountofR16520526wasincludedinthebudget.OFFICEEXPENDITURE- Consistofpostalservices,stationeryandofficesuppliesandplant&gardenmaintenance.Budgetbasedonactualrequirementsasreceivedfrom
businessunitsplusCPIincrease–annualamountofR576048budgeted.
BusinessPlan2019/2020Page36of43
COMMISSIONPAID(GL479200)- %ofFarerevenue(GL800100).Basedonactualcommissionpercentagesofthepastyear–annualamountofR25317106budgeted.PUBLICATIONSANDMARKETING
- Advertisingandpublicity(GL477005):
o Marketing§ Retainexistingcustomerbase(promotereturnticket;onlinesales)–annualamountofR1000000budgeted.
- Booksandsubscription(GL477010)o Risk
§ ISOcompliance,CompanyregistrationandreturnsandConvertingfromISO9001:2008toISO9001:2015–annualamountofR133000budgeted.
§ Companyregistration:Annualreturns–annualamountofR5000budgeted.
- Filmsandvideos(GL477020)o Marketing
§ Onboardentertainment–annualamountofR1500000budgeted.
- Branding(GL477050)o Marketing
§ Officebrandrefreshing–annualamountofR500000budgeted.
COMPUTEREXPENSESConsistofdatanetwork(GL473015),computermaintenance(GL451023),computerconsumables(GL472030)andsoftwarelicensefees(GL473400):
- Datanetwork(GL473015):o VodacomPushtotalkfordrivers,MTNdatacards,VodacomcellphonecontractandBustracking–annualamountofR2637546budgeted.o TelkomDatalines–annualamountofR475050budgeted.
BusinessPlan2019/2020Page37of43
- Computermaintenance(GL451023)o BudgetedformaintenanceofprintersunderSCM–annualamountofR214248budgeted.
- Softwarelicensefees(GL473400):o Annualsoftwaremaintenance–annualamountofR489027budgeted.
- Computerconsumables(GL472030):o Computer&Printingconsumables-Printercartridges–annualamountofR1012964budgeted.
OTHEROPERATINGCOSTS
- Wash&parking:
o BudgetedatR456564fortheyearanditcoversenddestinationbuswashingonly.
- Tollfees:o Budgetedasperrouterequirements.BudgetbasedonthespecificrateforeachtollPlazaontheroutemultipliedbythenumberoftripsper
monthforeachroute.2019/20ratesarebasedon2018/19ratesincreasedwithCPIof5.3%-annualamountofR26556408budgeted.
- E-tollfees:o Budgetedasperrouterequirements.Budgetbasedonthestandardtariffforeache-tollPlazaontheroutemultipliedbythenumberoftripsper
monthforeachroute.2019/20ratesarebased2018/19ratesincreasedwithCPIof5.3%-annualamountofR4853857budgeted.
- Vehicle/trafficfinesarenotbudgetedfor.
FINANCEINCOME
- GL804000(Interestreceived–bank)-UtiliseaveragesforApril2018toNov2018(withnoincrease).AnnualamountofR971028budgeted.
FINANCECOST
- GL482010(Interestpaid-Creditors)-UtiliseaveragesforApril2018toNov2018(withnoincrease).AnnualamountofR3439908budgeted.- GL482011(Storagefees)-UtiliseaveragesforApril2018toNov2018(withnoincrease).AnnualamountofR7668budgeted.
DEPRECIATION
BusinessPlan2019/2020Page38of43
- Basedonexpectedfuturedepreciationforcurrentassets(SAPsystemcalculated)–annualamountofR23685425budgeted.- DepreciationratesusedasperAnnualFinancialStatement’saccountingpolicy.- Doesnotincludeanycapitaladditions.
CAPITALREQUIREMENTS
- Autopaxisnotbudgetingforanycapitalitems.
ALLOTHEREXPENSES
- ACPIincreaseof5.3%wasaddedtothecurrentforecastof2019/20.
DATEDIN_________________________onthis________DAYof__________________2019.
SIGNED
______________________
(ChiefExecutiveOfficer:Autopax)
DATEDIN_________________________onthis________DAYof______________2019.
SIGNED
_________________________
(Chairman:AutopaxBoard)