In: Accounting
Lacourse Inc.'s inspection costs are listed below: Units Produced Inspection Costs
January 433 $ 6,136
February 383 $ 5,642
March 452 $ 6,351
April 467 $ 6,489
May 409 $ 5,892
June 384 $ 5,645
July 459 $ 6,416
August 410 $ 5,905
Management believes that inspection cost is a mixed cost that depends on units produced. Using the least-squares regression method, the estimate of the fixed component of inspection cost per month is closest to:
UNIT VARIABLE COST(b)= [nExy- (Ex)(Ey)]/[nEx2 - (Ex)2]
TOTAL FIXED COST(a)= (Ey- bEx)/n
where,n= number of pairs of units total cost used in calculation
Ey= Sum of total cost of all data pairs
Ex= Sum of units of all data pairs
Exy= Sum of the products of cost and units of all data pairs
Ex2 = Sum of squares of units of all data pairs.
MONTH |
UNITS(x) |
COST(y) |
x2 |
xy |
Jan |
433 |
6136 |
187489 |
2656888 |
Feb |
383 |
5642 |
146689 |
2160886 |
Mar |
452 |
6351 |
204304 |
2870652 |
Apr |
467 |
6489 |
218089 |
3030363 |
May |
409 |
5892 |
167281 |
2409828 |
June |
384 |
5645 |
147456 |
2167680 |
July |
459 |
6416 |
210681 |
2944944 |
Aug |
410 |
5905 |
168100 |
2421050 |
Total |
3397 |
48476 |
1450089 |
20662291 |
So, we have
n= 8
Ex= 3397
Ey=48476
Ex2= 1450089
Exy= 20662291
Calculating the average variable cost per unit:-
b= [(8*20662291) - (3397*48476)]/ [8*1450089) - (3397)2]
= (165298328-164672972)/ (11600712- 11539609)
=625356/61003= 10.25
Calculating the approximate fixed cost:-
a= (48476- 10.25*3397)/8
= 13656.75/8= $1707
Fixed cost of inspection cost per month is $1707.