Challenge Exercise 1-2 a-b, c1 (Part Level Submission) An analysis of the accounts of Williams Company reveals the following manufacturing cost data for the month ended September 30, 2020. Inventories Raw materials Work in process Finished goods Beginning $10,900 7,000 9,100 Ending $10,900 4,500 10,900 Costs incurred: raw materials purchases $62,200, direct labor $51,100, manufacturing overhead $25,110. The specific overhead costs were: indirect labor $6,000, factory insurance $5,300, machinery depreciation $5,800, machinery repairs $2,900, factory utilities $3,400, miscellaneous factory costs $1,710. Assume that all raw materials used were direct materials. (a) Prepare the cost of goods manufactured schedule for the month ended September 30, 2020. Williams Co. Cost of Goods Manufacturing Schedule For the Month Ended September 30, 2020 v Work in Process 9/1/20 $ 7,000 Direct Materials Raw Materials Inventory 9/1/20 10,900 VA Add Raw Materials Purchases 62,200 Total Raw Materials Available for Use $ > > > > (b) Show the presentation of the ending inventories on September 30, 2020, balance sheet. Williams Co. Balance Sheet Presentation (partial) September 30, 2020 Inventories Finished Goods Inventory Work in Process Inventory Raw Materials Inventory Total Inventories (c1) Williams Company is considering the purchase of a new automated assembly line for its factory. The purchase would result in several changes in Williams' cost structure. Both direct labor and indirect labor would decrease by 40%. Factory insurance would increase to $8,400, machinery depreciation would double, machinery repairs would decrease to $400, utilities would decrease to $2,400 and miscellaneous factory costs would increase to $1,980. Materials usage would remain at current levels. Analyze the new purchase by preparing a cost of goods manufactured schedule for September 30, 2020 using the new data. Williams Co. Cost of Goods Manufacturing Schedule For the Month Ended September 30, 2020 Work in Process 9/1/20 Direct Materials Raw Materials Inventory 9/1/20 Add Raw Materials Purchases Total Raw Materials Available for Use Less Raw Materials Inventory 9/30/20 Direct Materials Used Direct Labor Manufacturing Overhead Indirect Labor Factory Insurance Machine Depreciation Factory Utilities Machine Repairs Miscellaneous Factory Costs Total Overhead Total Manufacturing Costs Total Cost of Work in Process Less Work in Process 9/30/20 Cost of Goods Manufactured