210 likes | 219 Views
This budget proposal aims to replenish budgets in current markets, create new programs in Southeast Asia and South America, update assets for lasting effect, and create a moment around the Tokyo Olympics.
E N D
International Program Budget Report Hannah Lindoff, April 23, 2019 FY 20 International Budget Proposal
Glossary Funding: MAP (Market Access Program): Grant funds from FAS (Foreign Ag. Service), some limitations apply (i.e. no purchasing product, travel restrictions, no giveaways worth more than $2.00, no contractors over daily rate, etc.). ATP (Agricultural Trade Promotion): Grant funds from FAS, a one time pot of money to be spent on specific activities over two or three years). Restrictions apply. SDPR Match (Statutory Designated Program Receipts-Fish tax): All our match will now be SDPR. We must match MAP at 55% and ATP at 10%, however, some ASMI activities in other programs can count as match, therefore, we match slightly lower in actual cash. GBI (Global Based Initiative): ASMI participates in several of these projects but receives no direct funds, funding allocated through other cooperator groups. ~$100K Cochran Program: Grant funds for in-bound missions from emerging markets, separate from MAP. Four planned for summer 2019. ~$220K
Budget Overview FY19 MAP: $4,212,420 Match: $2,537,580 Total: $6,750,000 FY20 MAP: $4,517,265 M-Match: $2,537,580 ATP: $2,251,866 A-Match: $114,334 Total: $9,421,045 Map: +$304,845 +7% M-Match: 0% change ATP: $2,251,866 New A-Match: $114,334 New
Strategic Overview • From FY 15 to FY 19 we cut $1,801,407 from the international program • FY 20 we have ~$600,000 more than FY15 • Replenish budgets in current markets • Create SE Asia Program • Expand Brazil program to a South America program that includes Brazil, Argentina, Chile, Columbia, Ecuador, Peru and Uruguay • Include ASMI-wide activities in the international budget to “spread the wealth” • Focus on assets, updating video, for a lasting effect. • Create a moment around the Tokyo Olympics
$9,421,045 • China –Just China • Japan- Just Japan • SEU- Spain, Portugal, Italy, Greece • NEU- UK, Ireland, Denmark, Sweden, Finland, the Netherlands • WEU- Belgium, France • CEU- Germany, Switzerland, Austria, Poland, Czech Republic • EEU- Russia, Ukraine, Romania, Georgia, Moldova, Belarus, Latvia, Lithuania, and Estonia • South America- Brazil, Argentina, Chile, Columbia, Ecuador, Peru and Uruguay • SE Asia- Thailand, Vietnam, Philippines, Malaysia, Singapore, Indonesia
ASMI HQ, 11% SEU, 8%
Global Budget: $365,000 +181% FY20 Breakdown: Trade Shows: $30,000 +100% Evaluation: $115,000 0% Sustainability: $220,000 New
China Budget $1,319,113 +31% FY20 Breakdown: Consumer PR: $118,446 +9% LED Billboards: $50,000 New Retail Merch: $200,000 +5% Trade Shows: $115,000 +5% Trade PR/Ads: $106,000 -9% FS Promo: $105,000 +2% Chef Seminars: $59,000 +9% Training School: $42,000 +20% Chef Comp: $50,000 0% Contract Travel: $12,000 0% Retainer: $108,000 +6% Website: $140,000 +8% Trade Seminars: $40,000 New Product Showcase: $75,000 New E-Learn Platform: $58,667 New Ready to Cook: $40,000 New
Japan Budget: $1,415,499 +37% Trade PR/Ad: $45,000 0% Trade Shows: $52,000 0% Website: $15,000 0% Roe Promo: $90,239 New Digital Trend:$50,000 New FY20 Breakdown: Consumer PR: $140,000 -6% Consumer Promo: $40,000 -11% Consumer Demo: $50,000 New Retail Merch: $297,000 0% Video Asset:$150,000 New FS promo: $94,260 0% Contract Travel: $9,000 0% Retainer: $285,000 +25%
NEU Budget: $1,195,058 +22% FY20 Breakdown: Consumer PR: $176,000 0% Consumer Ads: $93,000 -2% Digital Assets: $90,000 New FS Promo: $110,000 +8% FS PR/Ads: $50,791 +2% Contract Travel: $13,500 0% Retainer: $250,000 +4% Trade PR/Ads: $50,233 +25% Retail Merch.: $254,534 0% Website: $7,000 +17% Digital Trends: $100,000 New
SEU Budget: $793,833 +20% FY20 Breakdown: Trade Shows: $106,500 Trade Ads: $31,000 0% Retail Merch: $129,000 +13% Trade PR: $100,000 0% Website: $11,000 0% Retail Platform: $43,333 New HRI Trade Sh: $119,000 +4% FS Promo: $30,000 0% Chef Seminars: $27,000 -2% Chef/Trade Immersion: $65,000 New Contract Travel: $7,000 0% Retainer: $125,000 +4%
EEU Budget: $442,934 +143% Trade Missions: $53,334 New Tech Education: $160,000 New Contractor travel: $12,000 0% Retainer: $75,000 +77% FY20 Breakdown: Trade PR/Ads: $60,000 -14% Trade Shows: $27,600 +57% Retail Merch: $55,000 +38%
S. America Budget: $641,692 +72% FY20 Breakdown: Retail Merch: $127,025 -3% Trade PR/Ads: $0 -100% Website: $10,000 0% Trade Missions: $43,000 New Trade PR: $83,000 New Chef Education: $56,667 New FS Promo: $76,667 New Contract Travel: $10,000 0% Retainer: $235,333 +43%
WEU Program Budget:$1,148,080 +18% FY20 Breakdown: Consumer PR: $77,580 +15% Media Ambass: $45,000 New Trade PR/Ads: $72,000 0% Trade Shows: $414,000 0% Retail Merch: $185,000 0% Website: $14,000 0% Find Supplier: $75,000 New FS Promo: $66,000 0% HRI Trade Shows: $15,000 0% Chef Seminars: $15,000 0% Online Chef: $39,500 New Contract Travel: $10,000 +25% Retainer: $120,000 +5%
CEU Budget $749,876 +34% FY20 Breakdown: Consumer PR: $80,000 +23% Trade PR/Ad: $78,000 +4% Trade Shows: $45,000 +50% Retail Merch: $153,000 0% Website: $16,876 0% Seafood Univ: $50,000 New Online Market: $40,000 New Processor Info: $42,000 New FS Promo: $70,000 +17% HRI Trade show: $23,000 0% Chef Seminar: $20,000 +33% Contract Travel: $12,000 +33% Retainer: $120,000 +5%
SE Asia Budget $329,000 New FY20 Breakdown: Trade Serv/Events: $105,000 New Trade Shows: $76,667 New Retail Merch: $70,667 New Chef Seminars: $38,333 New HRI Promo: $38,333 New
ASMI HQ, 11% SEU, 8%
Upcoming Events: • Seafood Expo Global & Poland Trade Mission May 7-14 • Probable UES due date: June 7/June 15 (TBD) • IMC Meeting and OMR Strategy Session: June 10-14 • Civil Rights Audit: June 11-13 • International Food Bloggers Conference: June 21-23 • Culinary Retreat: June 23-27 • Attaché Conference: July 10-11 • Brazil Chefs Cochran Mission: July 13 to 27 • China Cochran Mission: End of July-early Aug. • Thailand Cochran Mission: Aug. 10-23 • Georgia Cochran Mission: Aug. 17-29