ANNEX C-2
MFTR |
BRAND |
RETAIL
PRICE NET OF VATAND AVT |
ST |
MAX |
%INCREASE |
FIRST YEAR REVENUECOLLECTION |
INCREMENT REVENUE |
|
TOTAL |
|
|
|
|
11,414,082,751 |
1,201,533,316 |
|
High Priced
Brands |
|
|
|
|
67,261,844 |
243,001 |
|
|
|
|
|
|
56,657,798 |
0 |
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp. |
RPT
in cans 330ml (24)
Premium Bottles 355ml
(24)
Premium Can 330ml (24) |
26.20
37.17
42.24 |
12.30
12.30
12.30 |
12.52
18.50
19.91 |
0.00%
0.00%
0.00% |
54,017,143
1,520,873
1,119,762 |
0
0
0 |
|
|
|
|
|
|
10,604,046 |
243,001 |
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc |
Carlsberg
Beer Can 320ml (24)
Stag Beer in Cans 330ml
(24)
Beer In Cans 330ml (24) |
26.10
24.32
22.92 |
12.30
12.30
12.30 |
13.43
12.40
12.30 |
0.00%
0.00%
8.29% |
4,395,010
3,036,099
3,172,937 |
0
0
243,001 |
|
Medium
Priced Brands |
|
|
|
|
7,698,510,882 |
986,165,028 |
|
|
|
|
|
|
7,674,770,708 |
983,957,777 |
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp. |
Super
Dry 355 ml. (24)
Keg 30 liters
Keg 50 liters
Grande 1000 ml.
(6)
Pale Pilsen 320 ml.
(24)
Cerveza Negra 320 ml.
(24)
Blue Ice |
20.36
17.38
17.38
16.34
14.75
16.27
16.68 |
9.30
9.30
9.30
9.30
9.30
9.30
9.30 |
9.36
9.30
9.30
9.30
9.30
9.30
9.30 |
0.00%
17.69%
17.69%
12.08%
22.72%
11.35%
19.23% |
30,579,929
34,056,284
117,990,960
5,493,364,759
1,967,425,416
1,889,165
29,464,195 |
0
5,119,428
17,736,706
591,865,751
364,291,029
192,573
4,752,290 |
|
|
|
|
|
|
23,740,174 |
2,207,251 |
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc. |
Carlsberg
Beer 330 ml. (24)
Carlsberg Draft Keg 30
liters
Carlsberg Draft Keg 15
liters
Labatt Ice Beer 330 ml. |
16.01
17.68
17.68
19.09 |
9.30
9.30
9.30
9.30 |
9.30
9.30
9.30
9.98 |
16.72%
22.24%
22.24%
0.00% |
10,472,705
3,861,360
26,226
9,379,884 |
1,499962
702,518
4,771
0 |
|
Low
Priced Brands |
|
|
|
|
3,648,310,025 |
215,125,287 |
|
|
|
|
|
|
2,033,543,979 |
92,419,938 |
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp.
San
Miguel Corp. |
Gold
Eagle 320 ml. (24)
Mucho 750 ml. (6)
Red Horse 500 ml.
(12)
RH Stallion 320 ml.
(24)
Texas |
11.39
13.88
13.95
13.73
12.37 |
6.30
6.30
6.30
6.30
6.30 |
6.30
6.30
7.07
6.80
6.30 |
5.85%
11.46%
0.00%
0.00%
12.06% |
503,671,058
622,937,782
868,238,576
33,822,819
4,873,743 |
27,821,830
64,073,600
0
0
524,508 |
|
|
|
|
|
|
1,614,766,046 |
122,705,349 |
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc.
Asia
Brewery,
Inc. |
Beer
Pale Pilsen 320ml (24)
Stag Beer 320ml
(24)
Manila Beer Litro
1000ml (6)
Beer Macho 1000ml
(6)
Super Max 1000ml
(6)
Admiral Beer 500ml
(6)
Stag Beer 330ml
(24)
Colt 45 500ml
Colt 45 1000ml
Stag Jumbo
Beer 750 |
11.26
12.42
12.61
10.83
12.61
12.25
13.81
14.31
13.63
13.01
12.83 |
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30 |
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30 |
9.15%
3.65%
13.15%
8.25%
13.15%
13.15%
3.65%
0.00%
0.00%
3.65%
8.02% |
532,653,370
18,405,274
39,335,096
910,082,212
4,874,386
1,210
58,783,548
32,254,148
1,648,291
9,609,062
7,119,450 |
44,641,425
648,567
4,570,364
69,339,597
566,357
141
2,071,420
0
0
338,605
528,873 |
|
San
Miguel Corp.
% to Total
Asia Brewery, Inc.
% to Total |
|
|
|
|
9,764,972,484
85.55%
1,649,110,266
14.45% |
1,076,377,715
89.58%
125,155,601
10.42% |
|