3

Hawle Manufacturing Company is In the process of preparing its 2012 budget and is anticipating the following changes: 10% increase in the number of units sold. 20% increase in the direct material unit cost. 15% increase in the direct labor cost per unit. 10% increase in the manufacturing overhead cost per unit. 15% increase in the marketing price 11% increase in the administrative expenses Hawle does not keep any units in inventory. The composition of the cost of finished products during 2012 for materlals, direct labor, and factory overhead, respectively, was In the ratio of 3 to 2 to 1. The condensed Income statement for 2012 Is as follows: Sales (29,000 units) Less sales returns $438,000 10,800 Net sales Cost of Goods Sold 427,200 315,000 $112,200 Gross Profit Selling Expenses Admin.Expenses $57,000 30,000 87,000 Net Income What is the estimated cost of goods sold for 2012 assuming the number of units sold does not change? O $642,400 $367,500 O$309750 o $669.280