Coffee Bean Inc. (CBI) processes and distributes a variety of coffee. CBI buys coffee beans from around the world and roasts, blends, and packages them for resale. Currently, the firm offers 15 coffees to gourmet shops in 1-pound bags. The major cost is direct materials; however, a substantial amount of factory overhead is incurred in the predominantly automated roasting and packing process. The company uses relatively little direct labor.

Some of the coffees are very popular and sell in large volumes; a few of the newer brands have very low volumes. CBI prices its coffee at full product cost, including allocated overhead, plus a markup of 30%. If its prices for certain coffees are significantly higher than the market, CBI lowers its prices. The company competes primarily on the quality of its products, but customers are price conscious as well.

Data for the current budget include factory overhead of $3,900,000, which has been allocated on the basis of each product's direct labor cost. The budgeted direct labor cost for the current year totals $609,000. The firm budgeted $6,900,000 for purchase and use of direct materials (mostly coffee beans).

The budgeted direct costs for 1-pound bags of two of the company's many products are as follows:

\fBudgeted Activity Cost Driver Activity Budgeted Cost Purchasing Purchase orders 1, 248 $ 588,000 Materials handling Setups 1, 890 729,000 Quality control Batches 810 153,000 Roasting Roasting hours 97,000 970,000 Blending Blending hours 34, 500 345,000 Packaging Packaging hours 26,900 269,000 Total factory overhead cost $ 3, 054, 000Mona Loa Malaysian Budgeted sales 109,000 pounds 2,090 pounds Batch size 10,900 pounds 590 pounds Setups 3 per batch 3 per batch Purchase order size 25,900 pounds 590 pounds Roasting time 1 hour per 100 pounds 1 hour per 100 pounds Blending time 0.5 hour per 100 pounds 0.5 hour per 100 pounds Packaging time 0.1 hour per 100 pounds 0.1 hour per 100 poundsUsing an activity-based costing approach, develop a new product cost for 1 pound of Mona Loa coffee and 1 pound of Malaysian coffee. Allocate all overhead costs to the 109,000 pounds of Mona Loa and the 2,090 pounds of Malaysian. (Round intermediate calculations to 2 decimal places.) Mona Loa Coffee Malaysian Coffee Direct unit costs: Direct materials Direct labor Indirect unit costs: Purchasing Material handling Quality control Roasting Blending Packaging Total unit cost