AVS bottles three wines: a Chardonnay-Estate, a regular Chardonnay, and a Blanc de Blanc. Data related to the three wines is as follows:
• Chardonnay-Estate contains only Chardonnay grapes that are grown for AVS; the expected sales price is $22/bottle. The market demand for Chardonnay-Estate wine is estimated to be 24,000 bottles for 2010.
• Regular Chardonnay is blended by combining the Chardonnay wine left over after bottling the
Chardonnay-Estate with the fermented generic wine; the blend mixture is two parts Chardonnay grapes (after fermentation) and one part generic grapes (after fermentation). The different grapes are fermented separately and blended at the end. The expected sales price is $16/bottle.
• Blanc de Blanc wine is made from all remaining generic white grapes; the expected sales price is $11/bottle.
All three wines are bottled at AVS using one bottling line. In a typical year, AVS bottles enough
Chardonnay-Estate to meet the predicted market demand, then bottles the regular Chardonnay after blending all remaining Chardonnay wine with the necessary amount of generic grapes. The
Blanc de Blanc is the last wine to be bottled, using all remaining generic white grapes. Kay again expects the wines from this harvest year to sell out.
Additional Operational and Cost Data
• 2009 harvest: 100,000 pounds
• Purchase price of $85,500
• Expected loss in volume through fermentation and bottling: 10%
Generic White Grapes
• 2009 harvest: 60,000 pounds
• Purchase price of $38,500
• Expected loss in volume through fermentation and bottling: 5%
• Chardonnay grapes are fermented in oak barrels; each barrel results in the production of 40 cases of wine.
• Barrels cost $500 apiece, and can be used for four years and sold for $200 each at the end of four years; assume that you have to purchase all new barrels for the 2009 harvest. The barrels are depreciated over 4 years.
• Generic white grapes are fermented in the holding tank; the tank can hold up to the equivalent
of 1,500 cases of wine.
• Requires 36 pounds of grapes (post-fermenting) for one case (12 bottles) of wine.
• In the bottling process, the wine is put into bottles, with both corks and labels added during this process. The materials costs associated with the bottles, corks, and labels are estimated to be $2.50/bottle.
• Harvest labor is paid an average of $7.25/hour. It is estimated that 80 pounds of grapes can be harvested each hour.
• Crush labor is paid an average of $8.00/hour. It is estimated that it will take 300 hours to crush the grape harvest.
• Administrative rent and office expenses: estimated to be $20,000/year.
• Depreciation is charged based on the following equipment schedule:
• Indirect materials: Part of the winemaking process involves introducing yeasts and other additives into the wine to help the fermentation process and to help balance the flavors in the wine.
Indirect production materials average $1.55 per case of wine.
• Lab expenses: Lab expenses of $8,000 are incurred for lab supplies and equipment. The lab is used by the production supervisor and the wine master to test the grapes and wine at various stages of production.
• Liquor taxes: AVS is required to pay a liquor excise tax of $3/bottle on every bottle of wine sold.
• Production office: AVS pays a part-time person to help administer the production function. This person orders supplies, reviews and approves production invoices, and performs other administrative functions. The production office budget is estimated to be a flat rate of $12,000.
• Sales and related: Kay’s sister, Maria, is paid $30,000/year on a contract basis to sell AVS wines.
She works through distributors, who are paid $2/bottle for each bottle sold.
• Supervision: Kay’s brother, Luis, supervises the production of wine from the harvest through the bottling processes. His salary and benefits total $55,000 annually.
• Utilities: Utility costs are incurred primarily to maintain a constant temperature in the fermenting process. These are expected to be $5,500.
• Waste treatment: After crushing, the pulp, skins, and stems that are left over must be disposed of. One-half of the waste can be recycled back onto the fields as a compost material; the other one-half must be disposed of at a landfill dumping cost of $2,000.
• A wine master is employed to help formulate and test the wines. This is done on a contract basis;
AVS pays the wine master $5,000 for each type of wine that is formulated.
• Kay’s role is to manage the AVS business. Her annual salary and benefits total $75,000.
(a) Create a single company-wide contribution margin income statement (as in the “Total” column in Exhibit 3-6) for AVS that includes each expense category. Also calculate the average revenue and net income for one bottle of wine. (Note: Do not break out the variable or fixed costs by type of wine.)
(b) Another grower has available 20,000 pounds of Chardonnay grapes from the 2009 harvest.
AVS has the opportunity to buy the juice from these grapes (they have already been harvested and crushed). If AVS could blend these grapes with the generic white grapes (using the 2:1 blend formula) to produce a new Chardonnay wine to be priced at $14/bottle, and require a 15% return on sales for this wine, what is the maximum amount that AVS would pay for a pound of Chardonnay grapes?
(c) Other than the cost of the grapes seen in part b, what factors would you consider to support your purchase of the grapes, and what factors would cause you to reject buying thegrapes?
Min Pages: 1
Max Pages: 2
Level of Detail: Show all work