Jordana Woolens is a manufacturer of wool cloth. The information for March is as follows: Beginning work in process 10,000 units
Units started 20,000 units
Units completed 25,000 units
Beginning work-in-process direct materials $6,000
Beginning work-in-process conversion $2,600
Direct materials added during month $30,000
Direct manufacturing labor during month $12,000
Factory overhead $5,000

Beginning work in process was half converted as to labor and overhead. Direct materials are added at the beginning of the process. All conversion costs are incurred evenly throughout the process. Ending work in process was 60% complete.

Required:
Prepare a production cost worksheet using the weighted-average method. Include any necessary supporting schedules.

                              Production cost worksheet

Flow of production             Physical unit Direct materials Conversion

Beginning work in process   10,000

Starting during period          20,000

To account for                       30,000

Unit Completed                      25,000             25,000              25,000

Ending WIP                              5,000               5,000                 3,000

Accounted For                         30,000              30,000             28,000

Cost                                          Total    Direct materials  Conversion

Beginning WIP                         8,600           6,000               2,600

Cost added during period      47,000         30,000             17,000

Total cost to account for A     55,600         36,000             19,600

Equivalent units                                             30,000            28,000

Equivalent units cost A/B        1.9                   1.2                   0.7

Assignment of cost

Cost of transferred out      47,500 (25,000 *1/9)

Ending wip:

Direct materials                   6,000 (5,000*1/2)

Conversion                          2,100(3,000*1/2)

Cost accounted for            55,600

answera public company has access to more capital;