EXHIBIT 10.5
Pocket Shots | ||||||||
July 1, 2013 | ||||||||
CHARGES 120 Pack | PG's per 120Pk Case | Liquid Cost | Conversion Cost | License Fee | FET | CHARGE Subtotal | Target Price | Royalty |
VODKA (80 Proof) | 1.268026 | $2.47 | $17.94 | $17.12 | $37.52 | $90.00 | $52.48 | |
CITRUS VODKA (70 Proof) | 1.109522 | $3.86 | $17.94 | $14.79 | $36.59 | $90.00 | $53.41 | |
CHERRY VODKA (70 Proof) | 1.109522 | $3.37 | $17.94 | $14.79 | $36.10 | $90.00 | $53.90 | |
GIN (80 Proof) | 1.268026 | $2.83 | $17.94 | $16.69 | $37.46 | $90.00 | $52.54 | |
SBW 4 YEAR (80 Proof) | 1.268026 | $11.99 | $17.94 | $17.12 | $47.05 | $90.00 | $42.95 | |
TEQUILA (GOLD or White) (80 Proof) | 1.268026 | $10.64 | $17.94 | $17.12 | $45.70 | $90.00 | $44.30 | |
RUM (GOLD or White) (80 Proof) | 1.268026 | $4.00 | $17.94 | $16.69 | $38.63 | $90.00 | $51.37 | |
BRANDY (80 Proof) | 1.268026 | $11.76 | $17.94 | $16.64 | $46.35 | $90.00 | $43.65 | |
SPICED RUM (70 Proof) | 1.109522 | $10.29 | $17.94 | $14.60 | $42.83 | $90.00 | $47.17 | |
PEPERMINT SCHNAPPS (100 Proof) | 1.585032 | $6.74 | $17.94 | $5.00 | $19.65 | $49.33 | $90.00 | $40.67 |
CINNAMON SCHNAPPS (100 Proof) | 1.585032 | $6.48 | $17.94 | $5.00 | $19.69 | $49.10 | $90.00 | $40.90 |
PAR-D-SCHATZ (70 Proof) | 1.109522 | $19.53 | $17.94 | $14.98 | $52.45 | $90.00 | $37.55 | |
HONEY CINNAMON CANADIAN (70 Proof) | 1.109522 | $8.68 | $17.94 | $5.00 | $14.87 | $46.49 | $90.00 | $43.51 |
CHARGES 60 Pack | PG's per 60Pk Case | Liquid Cost | Conversion Cost | License Fee | FET | CHARGE Subtotal | Target Price | Royalty |
VODKA (80 Proof) | 0.634013 | $1.23 | 8.97 | $8.56 | $18.76 | $45.00 | $26.24 | |
CITRUS VODKA (70 Proof) | 0.554761 | $1.93 | 8.97 | $7.39 | $18.29 | $45.00 | $26.71 | |
CHERRY VODKA (70 Proof) | 0.554761 | $1.69 | 8.97 | $7.39 | $18.05 | $45.00 | $26.95 | |
GIN (80 Proof) | 0.634013 | $1.42 | 8.97 | $8.35 | $18.73 | $45.00 | $26.27 | |
SBW 4 YEAR (80 Proof) | 0.634013 | $5.99 | 8.97 | $8.56 | $23.52 | $45.00 | $21.48 | |
TEQUILA (GOLD or White) (80 Proof) | 0.634013 | $5.32 | 8.97 | $8.56 | $22.85 | $45.00 | $22.15 | |
RUM (GOLD or White) (80 Proof) | 0.634013 | $2.00 | 8.97 | $8.35 | $19.32 | $45.00 | $25.68 | |
BRANDY (80 Proof) | 0.634013 | $5.88 | 8.97 | $8.32 | $23.17 | $45.00 | $21.83 | |
SPICED RUM (70 Proof) | 0.554761 | $5.14 | 8.97 | $7.30 | $21.42 | $45.00 | $23.58 | |
PEPERMINT SCHNAPPS (100 Proof) | 0.792516 | $3.37 | 8.97 | $2.50 | $9.83 | $24.67 | $45.00 | $20.33 |
CINNAMON SCHNAPPS (100 Proof) | 0.792516 | $3.24 | 8.97 | $2.50 | $9.84 | $24.55 | $45.00 | $20.45 |
PAR-D-SCHATZ (70 Proof) | 0.554761 | $9.76 | 8.97 | $7.49 | $26.22 | $45.00 | $18.78 | |
HONEY CINNAMON CANADIAN (70 Proof) | 0.554761 | $4.34 | 8.97 | $2.50 | $7.43 | $23.24 | $45.00 | $21.76 |
MENDEZ & CO - Puerto Rico | ||||||||
CHARGES 120 Pack | PG's per 120Pk Case | Liquid Cost | Conversion Cost | License Fee | FET | CHARGE Subtotal | Target Price | Royalty |
VODKA (80 Proof) | 1.268026 | $2.47 | $17.94 | $20.41 | $90.00 | $69.59 | ||
CITRUS VODKA (70 Proof) | 1.109522 | $3.86 | $17.94 | $21.80 | $90.00 | $68.20 | ||
CHERRY VODKA (70 Proof) | 1.109522 | $3.37 | $17.94 | $21.31 | $90.00 | $68.69 | ||
GIN (80 Proof) | 1.268026 | $2.83 | $17.94 | $20.77 | $90.00 | $69.23 | ||
SBW 4 YEAR (80 Proof) | 1.268026 | $11.99 | $17.94 | $29.93 | $90.00 | $60.07 | ||
TEQUILA (GOLD or White) (80 Proof) | 1.268026 | $10.64 | $17.94 | $28.58 | $90.00 | $61.42 | ||
RUM (GOLD or White) (80 Proof) | 1.268026 | $4.00 | $17.94 | $21.94 | $90.00 | $68.06 | ||
BRANDY (80 Proof) | 1.268026 | $11.76 | $17.94 | $29.70 | $90.00 | $60.30 | ||
SPICED RUM (70 Proof) | 1.109522 | $10.29 | $17.94 | $28.23 | $90.00 | $61.77 | ||
PEPERMINT SCHNAPPS (100 Proof) | 1.585032 | $6.74 | $17.94 | $5.00 | $29.68 | $90.00 | $60.32 | |
CINNAMON SCHNAPPS (100 Proof) | 1.585032 | $6.48 | $17.94 | $5.00 | $29.42 | $90.00 | $60.58 | |
PAR-D-SCHATZ (70 Proof) | 1.109522 | $19.53 | $17.94 | $37.47 | $90.00 | $52.53 | ||
HONEY CINNAMON CANADIAN (70 Proof) | 1.109522 | $8.68 | $17.94 | $5.00 | $31.62 | $90.00 | $58.38 | |