Chardonnay-Estate Chardonnay Blanc de Blanc Total Bottle Precentage 49% 18% 33% 100% Grape Purchase Cost (Based on Usage of Grape) $ 68.400.00 $ 23.179.15 $ 32,420.85 $124,000.00 Utilities 2,693.88 $ 1.010.20 $ 1,795.92 $ 5.500.00 Winemaster Cost 7,346.94 $ 2.755.10 $ 4.897.96 $ 15.000.00 Production Office Rent 5,87755 $ 2.204.08 5 3.918.37 $ 12.000.00 Bottling Expenses 60.000.00 $ 22.500.00 $ 40,000 00 $ 122,500.00 Waste Treatment Expenses 979.59 367.35 653.06 $ 2,000.00 Bottle Lines Depreciation 489.80 183.67 5 326.53 $ 1.000.00 Other Production Equip Depreciation 1,469.39 551.02 5 979.59 $ 3.000.00 Total Other Production Cost 147.257.14 $ 52,750.58 $ 84,992.28 $285,000.00