In: Accounting
Leslie Sporting Goods is a locally owned store that specializes
in printing team jerseys. The majority of its business comes from
orders for various local teams and organizations. While Leslie’s
prints everything from bowling team jerseys to fraternity/sorority
apparel to special event shirts, summer league baseball and
softball team jerseys are the company’s biggest source of
revenue.
A portion of Leslie’s operating information for the company’s last
year follows:
Number of | Operating | |
Month | Jerseys Printed | Cost |
January | 200 | $5,785 |
February | 220 | 5,865 |
March | 535 | 8,635 |
April | 675 | 9,725 |
May | 630 | 9,275 |
June | 430 | 6,245 |
July | 340 | 6,170 |
August | 250 | 5,940 |
September | 175 | 4,880 |
October | 320 | 6,050 |
November | 260 | 5,980 |
December | 195 | 4,930 |
Required:
3. Using the high-low method, calculate the store’s total
fixed operating costs and variable operating cost per jersey.
Fixed cost -
Variable cost per jersey -
4. Using the high-low method results, calculate
the store’s expected operating cost if it printed 475 jerseys.
Total Cost -
5. Perform a least-squares regression analysis on
Leslie’s data.
Intercept -
X Variable 1 -
6. Using the regression output, create a linear
equation (y = a + bx) for estimating
Leslie’s operating costs.
Total cost = ________+ _____ Total number of jerseys
7. Using the least-squares regression results,
calculate the store’s expected operating cost if it prints 635
jerseys.
Total cost -
Number of month | Jerseys printed(X) | Cost (Y) | x^2 | XY | ||
January | 200 | $5,785 | $40,000 | $1,157,000 | ||
February | 220 | $5,865 | $48,400 | $1,290,300 | ||
March | 535 | $8,635 | $286,225 | $4,619,725 | ||
April | 675 | $9,725 | $455,625 | $6,564,375 | ||
May | 630 | $9,275 | $396,900 | $5,843,250 | ||
June | 430 | $6,245 | $184,900 | $2,685,350 | ||
July | 340 | $6,170 | $115,600 | $2,097,800 | ||
August | 250 | $5,940 | $62,500 | $1,485,000 | ||
September | 175 | $4,880 | $30,625 | $854,000 | ||
October | 320 | $6,050 | $102,400 | $1,936,000 | ||
November | 260 | $5,980 | $67,600 | $1,554,800 | ||
December | 195 | $4,930 | $38,025 | $961,350 | ||
4230 | $79,480 | $1,828,800 | $31,048,950 | |||
Highest level of activity | 675 | $9,725 | ||||
Lowest level of activity | 175 | $4,880 | ||||
Difference | 500 | $4,845 | ||||
3. | Variable cost per jersey | $9.69 | (4845/500) | |||
Fixed cost | $3,184.25 | (9725-675*9.69) | ||||
4. | Total cost of printing 475 Jerseys | $7,787 | (3184.25+475*9.69) | |||
5. | Variable cost per unit | (12*31048950)-(4230*79480)/(12*1828800-4230^2) | ||||
Variable cost per unit = | $8.98 | |||||
Total fixed Cost | (79480-8.98*4230)/12 | |||||
3458.43 | ||||||
Equation = | y = 3458.43 + 8.98x | |||||
Intercept = 8.98 | ||||||
6. | Total cost = 3458.43 + 8.98* Total No. of Jerseys | |||||
7. | Cost of printing 635 jerseys = | 3458.43 + 8.98* 635 | ||||
Cost of printing 635 jerseys = | $9,160.73 |