|
Annex C-1
Annex C-1
|
MFTR
|
BRAND |
Volume in 1995
Removals
liters
|
Value |
BNP |
Retail
Price |
Current
AVT/liter |
Retail Price
Net of VAT |
Present System
Computed Revenue with
AVT at 60% |
| |
TOTAL |
1,396,261,167 |
33,575,374,605 |
|
|
|
|
10,212,549,435 |
| |
High Priced Brands |
5,282,317
4,452,245 |
226,449,791
192,603,181 |
|
|
|
|
67,018,843
56,657,798 |
|
San Miguel Corp
San Miguel Corp
San Miguel Corp |
RPT in cans 330 ml. (24)
Premium Bottles 355ml (24)
Premium Can 330ml (24) |
4,313,779
82,218
56,248 |
183,723,856
5,034,223
3,845,102 |
20.87
30.83
33.18 |
42.59
61.23
68.36 |
12.52
18.50
19.91 |
38.72
55.66
62.15 |
54,017,143
1,520,873
1,119,782 |
| |
|
830,071 |
33,846,609 |
|
|
|
|
10,361,046 |
|
Asia Brewery, Inc
Asia Brewery, Inc
Asia Brewery, Inc |
Carlsberg Beer Can 320ml (24)
Stag Beer in Cans 330 ml (24)
Beer In cans 330 ml (24) |
327,302
244,807
257,962 |
14,231,087
9,887,763
9,727,759 |
22.38
20.67
18.93 |
43.48
40.39
37.71 |
13.43
12.40
11.36 |
39.53
36.72
34.28 |
4,395,010
3,036,099
2,929,936 |
| |
Medium Priced Brands |
827,707,258 |
21,927,005,768 |
|
|
|
|
6,712,345,854 |
| |
|
825,223,084 |
21,855,616,400 |
|
|
|
|
6,690,812,931 |
|
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
Pale Pilsen 320 ml (24)
Grande 1000 ml (6)
Cerveza Negra 320 ml (24)
Blue Ice |
3,267,086
3,661,966
12,687,200
590,684,383
211,551,120
203,136
3,168,193 |
106,801,054
101,857,731
352,894,975
16,007,546,772
5,195,695,507
5,500,923
85,319,437 |
15.60
13.17
13.17
13.83
12.63
13.92
13.00 |
32.69
27.82
27.82
27.10
24.56
27.08
26.93 |
9.36
7.90
7.90
8.30
7.58
8.35
7.80 |
29.72
25.29
25.29
24.64
22.33
24.62
24.48 |
30,579,929
28,936,855
100,254,254
4,901,499,008
1,603,134,387
1,696,592
24,711,905 |
| |
|
2,484,174 |
71,389,368 |
|
|
|
|
21,532,923 |
|
Asia Brewery, Inc
Asia Brewery, Inc
Asia Brewery, Inc
Asia Brewery, Inc |
Carlsberg Beer 330 ml (24)
Carlsberg Draft Keg 30L
Carlsberg Draft Keg 15L
Labatt Ice Beer 330 ml |
1,126,097
415,200
2,820
940,056 |
29,706,446
11,550,864
78,452
30,053,606 |
13.28
12.68
12.68
16.63 |
26.38
27.82
27.82
31.97 |
7.97
7.61
7.61
9.98 |
23.98
25.29
25.29
29.06 |
8,972,743
3,158,842
21,455
9,379,884 |
| |
Low Priced Brands |
563,271,593 |
11,421,919,046 |
|
|
|
|
3,433,184,738 |
| |
|
307,416,589 |
6,618,046,421 |
|
|
|
|
1,941,124,041 |
|
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 330 ml. (24)
Texas |
79,947,787
98,879,013
122,840,772
4,975,407
773,610 |
1,525,403,776
2,124,909,989
2,840,078,649
112,344,698
15,309,309 |
9.92
9.42
11.78
11.33
9.37 |
19.08
21.49
23.12
22.58
19.79 |
5.95
5.65
7.07
6.80
5.62 |
17.35
19.54
21.02
20.53
17.99 |
475,849,228
558,864,181
868,238,576
33,822,819
4,349,235 |
| |
|
255,855,003 |
4,803,872,625 |
|
|
|
|
1,492,060,697 |
|
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 320 ml (24)
Manila Beer Litro 1000ml (6)
Beer Macho 1000 ml (6)
Super Max 1000 ml (6)
Admiral Beer 500 ml (6)
Stag Beer 330 ml (24)
Colt 45 500 ml
Colt 45 1000 ml
Stag Jumbo
Beer 750 |
84,548,154
2,921,472
6,243,666
144,457,494
773,712
192
9,330,722
4,682,658
241,614
1,525,248
1,130,072 |
1,583,586,923
59,451,955
124,873,320
2,646,461,290
15,474,240
3,763
204,156,196
109,199,585
5,436,315
32,030,208
23,198,831 |
9.62
10.13
9.28
9.70
9.28
9.28
10.13
11.48
11.37
10.13
9.72 |
18.73
20.35
20.00
18.32
20.00
19.60
21.88
23.32
22.50
21.00
20.53 |
5.77
6.08
5.57
5.82
5.57
5.57
6.08
6.89
6.82
6.08
5.83 |
17.03
18.50
18.18
16.65
18.18
17.82
19.89
21.20
20.45
19.09
18.66 |
48,011,944
17,756,707
34,764,732
840,742,615
4,308,028
1,069
56,712,128
32,254,148
1,648,291
9,270,457
6,590,577 |
| |
San Miguel Corp. |
1,137,091,919 |
28,666,266,002 |
|
|
|
|
|
| |
% to Total |
81.44% |
85.38% |
|
|
|
|
|
| |
Asia Brewery, Inc. |
259,169,249 |
4,909,108,603 |
|
|
|
|
|
| |
% to Total |
18.56% |
14.62% |
|
|
|
|
|
| |
|
