Original acquisition cost for the distributor $10.00
Distributor's Profit Margin (25%) +$2.50
License Fees & Shortfall Cover (13.9%) +$1.39
Total Margin & License Fee (38.9%) +$3.89
Distributor Price to the Retailer $13.89
Retailer Profit Margin (30%) +$4.17
Retailer's License Fee (26.6%) +$3.70
Total Retailer Margin & License Fee Cover (56.6%) +$7.86
Shelf Price $21.75
Other Mandatory State Taxes Collected at Checkout:
20.5% State Tax +$4.46
Per Liter Tax $3.77 +$2.83
Total 750ML Price to Consumer $29.04
So, $10 becomes nearly $30. And, most premium liquors do not start out at $10; they are much more. I expect we'll see a lot of Absolut drinkers become Smirnoff buyers and Smirnoff buyers become Popov buyers. Trading down will be the norm as consumers adjust to an unexpected reality.