StrategicManagement- Rev 11 Feb, 2012

Embed Size (px)

Citation preview

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    1/77

    STRATEGIC MANAGEMENT

    1

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    2/77

    SESSION ORGANIZATION

    Strategy What is strategy Strategic managementWhat do we mean by

    it.

    ONGC Structure & how it functions. How do we go for Strategic management

    Various Approaches with reference to

    ONGC

    What do we get out of Strategic

    management- Benefits

    2

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    3/77

    STRATEGY

    Dictionary meaning

    Strategy a plan of action toaccomplish a specific goal

    3

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    4/77

    Strategy in corporate perspective

    "Strategy is the direct ionandscopeof an organisation over thelong-term:which achievesadvantagefor the organisation

    through its configuration ofresourceswithin a challengingenv i ronment, to meet the needs ofmarketsand to fulfil stakeholder

    expectations.(Johnson and Scholes, ExploringCorporate Strategy)

    4

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    5/77

    Where is the business trying to get toin the long-term (direction)

    Which markets should a businesscompete in and what kind of activities

    are involved in such markets?(markets; scope)

    How can the business perform betterthan the competition in those markets?

    (advantage)?

    5

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    6/77

    What resources (skills, assets,finance, relationships, technicalcompetence, facilities) are required inorder to be able to compete?

    (resources)? What external, environmental factors

    affect the businesses' ability tocompete? (environment)?

    What are the values and expectationsof those who have power in andaround the business? (stakeholders)

    6

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    7/77

    PORTERS MODEL FOR BUSINESS STRATEGY

    FIVE FORCES

    7

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    8/778

    8

    Corporate-Level Strategy:

    What business are we in?Corporation

    Business-Level Strategy:

    How do we compete?

    Exploration Overseas

    Business

    Diversification

    Functional-Level Strategy:

    How do we support the business-level

    strategy?

    Drilling a well R&D HR Info Tech

    Levels of Strategies

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    9/77

    ONGC BOARD

    Chairman & Managing Director

    Functional Directors ( Full time) 6

    Exploration, Offshore, Onshore, T&FS, HR,

    Finance,

    Independent Directors - 5

    Government Nominees - 2

    Special Invitees 1

    MD, OVL

    9

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    10/77

    10

    ONGC

    Assets(11)

    Offshore - 4 Onshore -7 Plants - 3

    Basins(7)Institutes - 12

    Services - 8

    Support - 6

    Corporate

    Functions - 8

    ONGC - Functional Structure

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    11/77

    Assets :

    Basins (7):

    11

    Mumbai High,

    Neelam Heera,Bassein,EasternOffshore

    Offshore

    (4)Ankleshwar,

    Mehsana,Ahmedabad,Karaikal,Rajamundry,Tripura, Assam

    Onshore

    (7)Uran, Hazira,C2-C3

    Plants

    (3)

    Western Offshore,

    Western Onshore,

    Cauvery, KG & PG, MBA

    & CBM,

    A&AA , Frontier

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    12/77

    KDMIPE, GEOPIC,IDT, IOGPT, IEOT,INBIGS, IPSEM,ONGC Academy,SMP, CEWELL,

    ONGC Energy Centre

    Institutes

    (12)Geophysical, Drilling,Logging, WellServices,Engineering,Logistics, Technical,

    HSE

    Services

    (8)

    12

    HR/ER, Finance, MM,Legal, Medical,Security

    Support(6) Planning, E&D,

    Infocom, Vigilance,Audit, Marketing,Communications,JV&BD

    Corporate

    functions

    (8)

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    13/77

    WHAT IS STRATEGIC MANAGEMENT?

    13

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    14/77

    STRATEGIC MANAGEMENT

    A continuous, iterative process aimed at

    keeping an organization as a whole

    appropriately matched to its environment.

    (Samuel Certo, Strategic management:

    concepts &applications)

    14

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    15/77

    STRATEGIC MANAGEMENT(CONTD.)

    Strategic management is keeping thebusiness in tune with management andmarketing forces both outside and inside the

    firm.

    Management componentfirms operations, financialposition, labour situation, management structure.

    Marketing componentfirms marketing strategy( i/cpackaging, advertising, customer service, qualitycontrol etc), outside competition and inside conflicts

    between departments 15

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    16/77

    HOW TO GO FOR STRATEGIC

    MANAGEMENT?

    16

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    17/77

    5 STEPS TO STRATEGIC MANAGEMENT

    Environmental analysis

    Establish organizational direction

    Strategy formulation

    Strategy implementation

    Strategic control

    17

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    18/77

    1- ENVIRONMENTAL ANALYSIS

    - Starts with SWOT analysis

    Process of examining the organizations

    environment to determine:

    Strengths (S)

    Weaknesses (W)

    Opportunities (O)

    Threats (T)

    18

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    19/77

    ENVIRONMENTAL ANALYSIS

    Strengths

    Positive internal factors that contribute toaccomplishing companys mission, goals,

    objectives Weaknesses

    Negative internal factors inhibitingaccomplishments

    These are controllable factors within organization

    19

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    20/77

    ENVIRONMENTAL ANALYSIS (CONTD.)

    Opportunities

    Positive external factors that company can useor exploit to achieve its missions

    Threats Negative external factors inhibiting ability of the

    company to achieve desired objectivesaccomplishments

    These are largely beyond control of a company

    20

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    21/77

    SWOT ANALYSIS - ONGC

    21

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    22/77

    SWOT ANALYSIS - ONGC

    22

    STRENGTHS:

    Dominant Indian Leadership

    Most valuable Public SectorEnterprise

    Large proved reserves &geographic diversification

    Excellent oil & gasInfrastructure

    Efficient and professional

    management team. Applied R&D for E& P

    activities

    Adequate resources andcapital to invest.

    WEAKNESSES:

    Declining production frommature fields

    Procedural Constraints

    Product Pricing Security of personnel &

    property especially crude oil

    Limited autonomy foroverseas ventures

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    23/77

    SWOT ANALYSIS ONGC(CONTD)

    23

    OPPORTUNITY:

    Growth in overseas market(OVL)

    Incremental recovery fromproducing assets

    Unexplored domesticacreages

    Alternative energy sources CBM, Shale, Wind energyetc

    THREATS:

    Growing Competition

    Crude price volatility Govt. policies, regulatoryframe work etc

    Aging assets &Infrastructure

    Geopolitics

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    24/77

    ENVIRONMENTAL ANALYSIS (CONTD.)

    - After SWOT, Environmental Analysis carried out at threelevels:

    General environment - Factors related to firms location(country level) to be seen in broader perspective

    Social characteristics of society like literacy rate

    Economic how resources are distributed

    Political related to govt. affairs

    Legal legislation for environment, worker safety

    Technical technology scenario 24

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    25/77

    ENVIRONMENTAL ANALYSIS (CONTD.)

    Operating environment Factors havingimmediate impact on the firms operations andprofitability

    International Related to international

    implications of organizations operation

    Supplier who provide resources for organization

    Labour who perform organizational tasks

    Competition with whom business must compete

    Customer who buy goods & services 25

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    26/77

    ENVIRONMENTAL ANALYSIS (CONTD.)

    Internal environment Factors having immediate and specificimplications for managing the organization.

    Organizationalwhat is companys organizational

    structure

    Marketing marketing strategies employed by company

    Financial financial status of company

    Personnel Personnel policies of company

    Production production targets & methodology followed to

    achieve them.

    26

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    27/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    28/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    29/77

    29

    To be global leader inintegrated energy businessthrough sustainable growth,

    knowledge excellence andexemplary governance

    practices

    Visionstatement

    of ONGC

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    30/77

    30

    -Doubling reserves(i.e. accreting 6 billion

    tonnes of O+OEG) by2020.

    -Improving averagerecovery from 28 percent to 40 per cent by2020.

    ONGCStrategicVision -

    2020

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    31/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    32/77

    32

    Unit Excellent V.Good Good Fair Poor

    MOU

    Target

    2012-

    13

    MOU

    Target

    2011-

    12

    i) Crude Production MMT 28.03 27.54 26.16 24.79 23.41 27.54 27

    ii) Gas Production BCM 26.245 25.731 24.444 23.158 21.871 25.731 25.5

    iii)

    Value Added

    Products KTON 3500 3410 3240 3069 2899 3410 3358

    iv)

    Reserve Accretion -

    3 P MMToe 84.5 83 78.85 74.7 70.55 83 78.5

    2 P

    MMToe

    58.32 57.23 54.37 51.51 48.65 57.23 54.5

    MOU 2012-13PERFORMANCE EVALUATION TARGETS & CRITERIA

    Mi i St t t f ONGC

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    33/77

    33

    World

    Class

    Dedicated to excellence by leveraging competitive advantages in R&Dand technology with involved people.

    Imbibe high standards of business ethics and organizational values. Abiding commitment to safety, health and environment to enrich quality of

    community life.

    Foster a culture of trust, openness and mutual concern to make working astimulating and challenging experience for our people.

    Strive for customer delight through quality products and services.

    IntegratedEnergy

    Business

    Focus on domestic and international oil and gas explorationand production business opportunities

    Provide value linkages in other sectors of energy business.

    Create growth opportunities and maximize shareholder value.

    DominantIndian

    Leadership

    Retain dominant position in Indian petroleum sector and enhance India'senergy availability.

    Mission Statement of ONGC

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    34/77

    34

    ONGC - Objectives

    Optimize exploration & production of hydrocarbons.

    Self-reliance in technology.

    Promoting indigenous efforts in oil and gas related

    equipments, material and services.

    Assist in conservation of hydrocarbons, more efficient use of

    energy and development of alternative sources of energy.

    Develop scientifically oriented and technically competent

    human resource through motivation and training.

    Observe 100% safety in work.

    Environmental protection.

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    35/77

    3- STRATEGY FORMULATION

    Strategy to be in line with mission &

    objectives.

    To know the Current status of organization.

    How it is performing at present.

    Address identified Internal as well as

    external critical environmental factors.

    Formulation of strategy aimed to achieve

    organizational objectives more effectively

    assessing likely influencing factors during

    im lementation sta e 35

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    36/77

    FACTORS TO BE KEPT IN MIND DURING FORMULATION

    36

    Cultural Issues:

    Organization structure, culture

    Change Resistance:Reluctance for new concepts

    Conflict Management:

    Inter department clash of interests.

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    37/77

    4 - STRATEGY IMPLEMENTATION

    Various Approaches:At organizational level

    Organizational change approach

    Collaborative approach Cultural approach

    At department level Commander approach

    37

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    38/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    39/77

    COLLABORATIVE APPROACH

    Top management involves senior functional managers, divisional

    heads, business unit general managers to help develop and committo a good set of goals and strategies.

    Group wisdom is the goal

    Improves quality and timeliness of information in view of involvementof operations personnel.

    Improves chances of effective implementation in view of

    collaborative approach

    Contributing managers have different points of view and goals. If

    not handled properly by top management, may, sometimes, result

    in poor strategy.

    39

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    40/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    41/77

    COMMANDER APPROACH

    For strategy implementation in smaller area e.g a section,

    group or department

    Manager in charge develops strategy for his business

    area .

    Manager in charge is basically the thinker/planner and

    gets the plan executed through younger managers good

    at quantitative & objective.

    41

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    42/77

    BENEFITS OF STRATEGIC

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    43/77

    BENEFITS OF STRATEGIC

    MANAGEMENT (GREENLEY)1. Helps in Identification of Opportunities

    2. Enhances Objective view of management problems

    3. Helps in Improved coordination & control

    4. Minimizes adverse conditions & changes

    5. Helps in taking Decisions that better support objectives

    6. Helps in Effective allocation of time & resources

    7. Improves Internal communication among personnel8. Helps in Integration of individual behaviors

    9. Helps to Clarify individual responsibilities

    10. Encourage forward thinking 43

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    44/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    45/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    46/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    47/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    48/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    49/77

    49

    Organizational strategies (in context ofrequirement)- Examples:

    Geographic expansion

    Diversification

    Acquisition

    Market penetration

    Hiring and Retrenchment

    Joint venture

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    50/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    51/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    52/77

    122,76

    9

    150,18

    5

    FY'1

    1

    FY'1

    2

    22,45

    6

    28,144

    FY'1

    1

    FY'1

    2

    114,53

    1

    135,26

    6

    FY'1

    1

    FY'1

    2

    Turnove

    r

    PAT Net Worth

    ` Crore

    22

    %

    25

    %

    18

    %

    GROUP FINANCIALS FY12

    52

    Highest-ever Turnover; up 22% Highest-ever PAT; up 25% Highest-ever Net worth; up18%

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    53/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    54/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    55/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    56/77

    Subsidy sharing (`

    Crore)

    Impact on PAT (`

    Crore)

    2,6904,104

    11,95

    8

    17,02

    5

    22,00

    0

    28,22

    6

    11,55

    4

    24,89

    2

    44,466

    25,535

    FY04 FY05 FY06 FY07 FY08 FY09 FY10FY11

    FY'12

    1,5962,553

    7,21

    0

    10,33

    3

    13,24

    1

    15,79

    8

    6,55

    1

    14,24

    7

    FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11FY'12

    UNDER-RECOVERY

    56

    Highest-ever subsidy sharing: ` 44,466Crore; up 79%

    Total subsidy up toFY12:

    ` 1,66,915 Crore

    Total impact on PAT up toFY12:

    ` 97,064 Crore

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    57/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    58/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    59/77

    Transcendin

    g

    Boundaries

    30 projects

    in15 countries

    10

    producing5

    discovered14

    exploration1

    pipeline59

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    60/77

    MEDIUM TERM

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    61/77

    MEDIUM-TERM

    61

    Exploratio

    n Conversion of nomination PELs toMLs.

    Development/

    Re-development

    Development of 37 fields through 13projects Rolling re-development of major fields.

    Unconvention

    al

    & alternates

    CBM, UCG, Shale gas andalternates.

    Integratio

    n

    Commissioning of on going projectsOPaL, OMPL, OTPC, SEZs.

    EXPLORATION

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    62/77

    EXPLORATION

    62

    Expeditious conversion of nomination PetroleumExploration Licenses (PEL) to Mining Lease (ML)

    28

    nominatio

    n

    exploratio

    n

    acreages

    Validity of nomination blocks to expireby FY14.

    Expeditious exploration & Presently 340 mining leases (30,758Sq.Km)

    Field Development

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    63/77

    Field Development

    Projects Presently 13 projects under implementation to monetize 37fields

    C-

    SeriesB-22

    Cluster

    B-193

    ClusterNorth Tapti

    D-1

    (additional)Cluster-

    7BHE & BH-35WO-16-

    ClusterSB-14

    fieldB-127

    Cluster

    B-46

    Cluster

    G-1 & GS-

    15C-22, C-24, C-39-1, C-39-

    A

    B-22A, BS-13A, B-

    149A

    B-193A, B-23AA, B-127A,B- 178A, B-179A

    North Tapti

    D-1

    B-192-1, B-192,5, B-

    192-8,WO-24

    BHE & BH-35WO-5, WO-15, WO-16, B-

    119/12

    1SB-

    14

    B-127, B-157, B-

    55-5

    B-46, B-48, B-105, B-

    188

    G-1 & GS-

    15

    Monetizing>280mtoe

    reserves

    Investment:

    > ` 31,000

    Crore

    Production:

    Oil : ~ 40

    MMT Gas : ~

    64 BCM

    Starting from FY13 all

    the fields to be on stream

    by 2014

    C-26cluster

    C-26, C-23, B-12-1 63

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    64/77

    CB

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    65/77

    Operating in 4 blocks FDP submitted for all the blocks Current incidental production

    8,000- 10,000 scmd from Jhariablock

    Farm-in opportunities for fasterexploitation of CBM resources

    Planned investment = ` 5,000Crore

    Production to increase to 6mmscmd

    in 10 years

    CB

    MIncidental CBM production commenced in

    2010

    65

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    66/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    67/77

    VL

    PP2030

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    68/77

    VLSeeking new horizons

    Aspirations

    Fold production growth in E&P

    Fold growth in Revenue & EBITDA

    Fold growth in Market cap

    Shaping moves to be launched

    Fold growth in international E&P

    production

    PP2030

    68

    VL

    PP2030

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    69/77

    VLSeeking new horizons

    1. Grow overseas E&P to source 60

    mmtoe/year of O+OEG by 2030

    2. Secure alliance for new resource

    types

    PP2030

    69

    3. Unlock 450+ mmtoe from domestic

    YTF (yet-to-find) reserves

    4. Accelerate 300-400 mmtoe of

    (re)- developments

    5. Build non-E&P business to 30% of

    group

    revenue

    Shaping

    Move

    s

    VL

    SHAPING MOVE-1

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    70/77

    VLSeeking new horizons

    Grow overseas E&P to source 60 mmtoe/year of O+OEG by

    2030

    SHAPING MOVE 1

    70

    5 Global activity hubs

    All resource types of

    interest

    Conventional

    Shale

    oil/gas Heavy

    oil

    LNG, mid-stream &

    other ventures also

    on tar et

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    71/77

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    72/77

    VL

    SHAPING MOVE-4

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    73/77

    Seeking new horizons

    Accelerate 300-400 mmtoe of (re)-

    developments

    SHAPING MOVE 4

    73

    Yet-to-develop discoveries &

    future redevelopment of

    existing fields to add morethan 300 mmtoe of

    production by 2030.

    10 fields identified for priority

    accelerated development.

    A rigorous stage gate

    process for project

    evaluation and monitoring.

    VL

    SHAPING MOVE 5

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    74/77

    Seeking new horizons

    Build non-E&P business to 30% of group

    revenue

    SHAPING MOVE-5

    74

    Investments willinclude: Further expansion in

    petrochemicals at MRPL

    LNG re-gasification,

    Commercialization of stranded

    gas Capacity in alternative

    energy Solar, wind,

    Nuclear, etc.

    ONGC to selectively investin the non-E&P sector,

    leveraging integration

    benefits from its existing

    portfolio and its balance

    sheet for competitiveadvantage.

    VL

    PP2030

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    75/77

    Seeking new horizons

    1. Strengthen OVL processes &

    technical

    systems

    2. Continued regulatory engagement

    on prices & policy

    PP2030

    75

    3. Strengthen staffing & capabilities in

    focus areas

    4. Improve services delivery under

    new operating model

    5. Align R&D with 2030 technology

    priorities

    Supportin

    g

    Initiatives

    VL

    PP2030

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    76/77

    Seeking new

    horizons

    PP2030

    76

    1. Sustained production growth 4-5%

    2. > 130 mmtoe production in 2030

    (50% international)

    3. 1,300 mmtoe proved

    reserves

    4. 6.5 GW alternate energy, 9

    MMTPA LNG

    5. Full downstream value capture in

    petrochemicals

    ONGC

    2030

    VL

    PP2030

  • 7/28/2019 StrategicManagement- Rev 11 Feb, 2012

    77/77

    Seeking new horizons

    Investment > ` 11,00,000 Crore during 2013-

    2030

    11,00,000

    2,65,000

    PP2030

    `Crore

    51 00 IX

    22,70

    0

    PP-

    2030

    74,00

    0

    170,00

    0

    X

    XI

    Plan

    XI1

    Plan