2. In industries that process joint products, the costs of the raw materials inputs and the sales values of intermediate and final products are often volatile. Change the data area of your worksheet to match the following: A 1 Chapter 13: Applying Excel 2 3 Data 4 Exhibit 13-5 Santa Maria Wool Cooperative 5 Cost of wool B 5 204,000 6 Cost of separation process $ 40,000 7 Sales value of intermediate products sp-off point 8 Undyed coarse wool $ 111.000 9 Undyed fine wool $ 174,000 10 Undyed superfine wool $ 69.000 11 Costs of further processing (dysing) intermediate products: 12 Undyed coarse wool $ 50,000 13 Undyed fine wool $ 60,000 14 Undyed superfine wool $ 10.000 15 Sales value of end products 16 Dyed coarse wool 17 Dyed fine wool 18 Dyed superfine wool $ 147,000 $ 199,000 $ 97,000 If your formulas are correct, you should get the correct answers to the following questions. a. What is the overall profit if all intermediate products are processed into final products? Overall proft from processing all intermediate products $ 79,000 b. What is the financial advantage (disadvantage) from further processing? Financial (disadvantage) Financial (advantage) from further processing undyed coarse wool from further processing undyed fine wool S 14,000 5 35,000 Financial advantage from further processing undyed superfine wool 18,000 c-1. With these new costs and selling prices, what recommendations would you make concerning the company's operations? Sell as is or process further the intermediate product undyed coarse wool? Sell as is or process further the intermediate product undyed fine wool? Sell as is or process further the intermediate product undyed superfine wool? Sell as is Sell as is Process further c-2. If your recommendation in part (c-1) is followed, what would be the company's overall profit? Overall profit from following the plan in part (c) $ 128,000