please answer in a clear excel sheet, thank you.
Required information Chapter 13: Applying Excel (Algo) (L013-7 The Chapter Form worksheet is to be used to create your own worksheet version of the man example in the text Chapter 13: Applying Excel: Excel Worksheet (Part 1 of 2) (Algo) Download the applying Ercel form and enter formular in cells that contain question marks For example, incet 26 enter ne forme Veray that your worksheet matches the example in the text Check your worksheet by changing the cost of further processing undyed course wool in cel 012 to $30.000 The overal financial advantage disadvantage from processing intermediate products Into tiral products should now be $150.000 and the financial advantage disadvantage from further processing undred course woolshod now be $10.000. you do not get these answers, find the error in your worksheet and connect them Save your completed Applying Excel form to your computer and then upload it here by clicking "Browse. Next, click "Seve. You will use this worksheet to answer the questions in Part 2 H17 x x B D E F $200,000 $40,000 8 9 $120,000 $150,000 $60,000 $50,000 $60,000 $10,000 $160,000 $240,000 $90,000 1 Chapter 13: Applying Excel 2 3 Data 4 Exhibit 13-7 Santa Maria Wool Cooperative 5 Cost of wool 6 Cost of separation process 7 Sales value of intermediate products at split-off point: Undyed coarse wool Undyed fine wool 10 Undyed superfine wool 11 Costs of further processing (dyeing) intermediate products: 12 Undyed coarse wool 13 Undyed fine wool 14 Undyed superfine wool 15 Sales value of end products: 16 Dyed coarse wool 17 Dyed fine wool 18 Dyed superfine wool 19 20 Enter a formula into each of the cells marked with a 2 below 21 Example: Joint Product Costs and the Contribution Approach 22 23 Analysis of the profitability of the overall operation: 24 Combined final sales value 25 Less costs of producing the end products: 26 Cost of wool 27 Cost of separation process Combined costs of dyeing 29 Profit 30 31 Analysis of sell or process further: 32 33 34 Final sales value after further processing 35 Less sales value at the split-off point 36 Incremental revenue from further processing 37 Less cost of further processing (dyeing) 38 Financial advantage (disadvantage) of further processing 39 40 41 42 43 44 ? + 2 ? 2 28 2 2 Fine Wool Coarse Wool 2 2 2 2 2 ? 2 ? 2 ? Superfine Wool 2 7 2 ? ? Required information Chapter 13: Applying Excel (Algo) (L013-7) The Chapter 13 Form worksheet is to be used to create your own worksheet version of the main example in the text. 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: B $ 237,000 40,000 $ $ $ 1 Chapter 13: Applying Excel 2 3 Data 4 Exhibit 13-7 Santa Maria Wool Cooperative 5 Cost of wool 6 Cost of separation process 7 Sales value of intermediate products at split-off point B Undyed coarse wool 9 Undyed fine wool 10 Undyed superfine wool Costs of further processing (dyeing) intermediate products: 11 Undyed coarse wool 12 Undyed fine wool 13 Undyed superfine wool 14 Sales value of and products: 15 Dyed coarse wool 16 Dyed fine wool 17 Dyed superfine wool 18 124.000 173,000 68,000 $ $ $ 50,000 60,000 10,000 $ $ $ $ 166,000 213.000 88,000 Required information 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 trom 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 superfino 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 (o)
