Chapter 13: Applying Excel Data Exhibit 13-7 Santa Maria Wool Cooperative Cost of wool Cost of separation process Sales value of intermediate products at split-off point: Undyed coarse wool Undyed fine wool US$ 200,000 US$ 40,000 US$ 120,000 US$ 150,000 US$ 60,000 Costs of further processing (dyeing) intermediate products: Undyed superfine wool Undyed coarse wool Undyed fine wool Undyed superfine wool US$ 50,000 US$ 60,000 US$ 10,000 Sales value of end products: Dyed coarse wool Dyed fine wool Dyed superfine wool Enter a formula into each of the cells marked with a ? below Example: Joint Product Costs and the Contribution Approach Analysis of the profitability of the overall operation: Combined final sales value Less costs of producing the end products: Cost of wool Cost of separation process Combined costs of dyeing Profit Analysis of sell or process further: Final sales value after further processing Less sales value at the split-off point Incremental revenue from further processing Less cost of further processing (dyeing) Financial advantage (disadvantage) of further processing US$ 160,000 US$ 240,000 US$ 90,000 ? ? ? ? ? ? Coarse Fine Wool Wool Superfine Wool ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? Chapter 13: Applying Excel: Exercise (Part 2 of 2) (Algo) 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: 1 Chapter 13: Applying Excel A B 2 3 Data 4 Exhibit 13-7 Santa Maria Wool Cooperative 5 Cost of wool $ 216,000 6 Cost of separation process $ 40,000 7 Sales value of intermediate products at split-off point: 8 Undyed coarse wool $ 130,000 9 Undyed fine wool $ 129,000 10 Undyed superfine wooll $ 63,000 11 Costs of further processing (dyeing) 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 $ 150,000 $ 230,000 $ 93,000 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 profit from processing all intermediate products b. What is the financial advantage (disadvantage) from further processing? from further processing undyed coarse wool from further processing undyed fine wool from further processing undyed superfine wool 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? 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)