Pocket Shots Royalty and Pricing Schedule with Mendez & Co. (July 1, 2013)
Summary
This document outlines the pricing, royalty, and cost structure for various Pocket Shots alcoholic beverage products, including vodka, gin, rum, and others, in different packaging formats. It details the liquid cost, conversion cost, license fee, federal excise tax, and royalty amounts per case for each product. The agreement appears to be between Pocket Shots and Mendez & Co. in Puerto Rico, specifying the financial terms for the distribution or sale of these products. Key obligations include payment of royalties and adherence to the listed pricing structure.
EX-10.5 31 ex10.5.htm
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 | |
