Luke Corporation produces a variety of products, each within their own division. Last year, the managers at Luke developed and began marketing a new chewing gum, Bubbs, to sell in vending machines. The product, which sells for $5.25 per case, has not had the market success that managers expected, and the company is considering dropping Bubbs.
The product-line income statement for the past 12 months follows:
Table 1
Revenue
$14,682,150
Costs
Manufacturing costs
$14,440,395
Allocated corporate costs
$734,108
Total costs
$15,174,503
Product-line margin
$ (492,353)
Allowance for tax (@20%)
$98,470
Product-line profit (loss)
$ (393,883)
All products at Luke receive an allocation of corporate overhead costs, which is computed as 5 percent of product revenue. The 5 percent rate is computed based on the most recent year's corporate cost as a percentage of revenue. Data on corporate costs and revenues for the past two years follow:
Table 2
Corporate Revenue
Corporate Overhead Costs
Most recent year
$106,750,000
$5,337,500
Previous year
$76,200,000
$4,221,000
Assume the fixed corporate overhead is $1,454,000 in each year. None of these fixed costs are specifically traceable to Bubbs.
Roy O. Andre, the product manager for Bubbs, is concerned about whether the product will be dropped by the company and has employed you as a financial consultant to help with some analysis. In addition to the information given above, Mr. Andre provides you with the following data on product costs for Bubs:
Table 3
Monthly Production and Production Costs
Month
Cases
Prod. Costs
1
207,000
$1,139,828
2
217,200
$1,161,328
3
214,800
$1,169,981
4
228,000
$1,185,523
5
224,400
$1,187,827
6
237,000
$1,208,673
7
220,200
$1,183,699
8
247,200
$1,226,774
9
238,800
$1,225,226
10
252,600
$1,287,325
11
250,200
$1,241,760
12
259,200
$1,272,451
Table 4 - Regression Analysis of Table 3
Data
Adjusted R-squared: 0.957
Variable
Coefficient
t
p>|t|
Significance
Std Err
Units
2.236
15.71
< .001
***
0.1423
Constant
682,300
20.53
<.001
***
33,246
QUESTION: Assume the variable allocated corporate costs are $0.192 per case of Bubbs. Given methods used to compile Table 1, what would the price per case of Bubbs have to be for the product line margin to break-even. Assume no change in the number of units sold. You should apply allocated corporate overhead at the rate used by Luke's. Round to the nearest 0.001 per case.