In: Accounting
WangWang
Inc. produces and sells DVDs to business people and students who are planning extended stays in
ChinaChina.
It has been very successful with two DVDs: Beginning
MandarinMandarin
and Conversational
MandarinMandarin.
It is introducing a third DVD, Reading
ChineseChinese
Characters. It has decided to market its new DVD in two different packages grouping the Reading
ChineseChinese
Characters DVD with each of the other two language DVDs. Required
LOADING...
Information about the separate DVDs and the packages follows.
DVD |
Selling Price |
||
Beginning Mandarin (BegM) |
$48 |
||
Conversational Mandarin (ConM) |
128 |
||
Reading Chinese Characters (RCC) |
32 |
||
BegM + RCC |
60 |
||
ConM + RCC |
150 |
Requirement 1. Using the selling prices, allocate revenues from the
BegMBegM
+
RCCRCC
package to each DVD in that package using (a) the stand-alone method, (b) the incremental method, and (c) the Shapley value method. (Round your answers to the nearest cent.)
BegM |
RCC |
|||||||
(a) Stand-alone |
||||||||
(b) Incremental |
||||||||
BegM primary user |
||||||||
RCC primary user |
||||||||
(c) Shapley
|
1) a) Stand Alone method for allocation of the BegM + RCC package
DVD (A) | Separate Revenue (B) | Percentage (C = B/80) | Joint Revenue (D) | Allocation (E = D*C) |
BegM | 48 | (48/80) = 0.60 | 60 | 36 |
RCC | 32 | (32/80) = 0.40 | 60 | 24 |
80 | 60 |
b) Incremental Method
i)
DVD | Allocated Revenue (BegM first) | Revenue remaining to allocate |
BegM | $48 | ($60-$48) = $12 |
RCC | $12 |
ii)
DVD | Allocated Revenue (RCC first) | Revenue remaining to allocate |
RCC | $32 | ($60-$32) = $28 |
BegM | $28 |
c) Shapley Method (assuming each DVD is demanded in equal proportion)
i) BegM = ($48+$28)/2 = $38
ii) RCC = ($12+$32)/2 = $22
2) a) Stand Alone method for allocation of the ConM + RCC package
DVD (A) | Separate Revenue (B) | Percentage (C = B/160) | Joint Revenue (D) | Allocation (E = D*C) |
ConM | 128 | (128/160) = 0.80 | 150 | 120 |
RCC | 32 | (32/160) = 0.20 | 150 | 30 |
160 | 150 |
b) Incremental Method
i)
DVD | Allocated Revenue (ConM first) | Revenue remaining to allocate |
ConM | $128 | ($150-$128) = $22 |
RCC | $22 |
ii)
DVD | Allocated Revenue (RCC first) | Revenue remaining to allocate |
RCC | $32 | ($150-$32) = $118 |
ConM | $118 |
c) Shapley Method (assuming each DVD is demanded in equal proportion)
i) ConM = ($128+$118)/2 = $123
ii) RCC = ($22+$32)/2 = $27
3) For each DVD package, stand alone method and shapley method give approximately the same allocation to each DVD. These methods are fair if the demand for the DVDs is approximately equal. The stand alone method might be preferable because it is simpler and easier to explain.
The incremental method would be appropriate if one DVD has a higher level of demand than the other DVD. In this situation, the dominant DVD would be sold anyway, so it should receive its stand alone revenue, and the other DVD should receive the remainder.