Marilyn Terrill is the senior auditor for the audit of Uden Supply Company for the year ended December 31, 20X4. In planning the audit, Marilyn is attempting to develop expectations for planning analytical procedures based on the financial information for prior years and her knowledge of the business and the industry, including:

1.	Based on economic conditions, she believes that the increase in sales for the current year should approximate the historical trend.

2.	Based on her knowledge of industry trends, she believes that the gross profit for 20X4 should be about 2 percent less than the percentage for 20X3.

3.	Based on her knowledge of regulations, she is aware that the effective tax rate for the company for 20X4 has been reduced by 3 percent from that in 20X3.

4.	Based on a review of the general ledger, she determined that average depreciable assets have increased by 10 percent.

5.	Based on her knowledge of economic conditions, she is aware that the effective interest rate on the companys line of credit for 20X4 was approximately 12 percent. The average outstanding balance of the line of credit is $2,300,000. This line of credit is the companys only interest-bearing debt.

6.	Based on her discussions with management and her knowledge of the industry, she believes that the amount of other expenses should be consistent with the trends from prior years.

Comparative income statement information for Uden Supply Company is presented in the below table.

UDEN SUPPLY COMPANY
Comparative Income Statements
Years Ended December 20X1, 20X2, and 20X3
(Thousands)
	20X1 Audited	20X2 Audited	20X3 Audited	20X4 Expected
Sales	$ 8,700	$ 9,400	$ 10,100
Cost of goods sold	6,000	6,500	7,000
Gross profit	2,700	2,900	3,100
Sales commissions	610	660	710
Advertising	175	190	202
Salaries	1,061	1,082	1,103
Payroll taxes	184	192	200
Employee benefits	167	174	181
Rent	60	61	62
Depreciation	60	63	66
Supplies	26	28	30
Utilities	21	22	23
Legal and accounting	34	37	40
Miscellaneous	12	13	14
Interest expense	210	228	240
Net income before taxes	80	150	230
Income taxes	18	33	50
Net income	$ 62	$ 117	$ 180

Required:

b.

Determine the expected amounts for 20X4 for each of the income statement items. (Round gross profit ratio and income taxes ratio to nearest four decimal places. Round other ratios to nearest two decimal places. Round all other intermediate computations to the nearest whole value. Enter your answers in thousands.)

UDEN SUPPLY COMPANY
Comparative Income Statements
Years Ended December 20X4
(Thousands)
Sales
Cost of goods sold
Gross profit	0
Sales commissions
Advertising
Salaries
Payroll taxes
Employee benefits
Rent
Depreciation
Supplies
Utilities
Legal and accounting
Miscellaneous
Interest expense
Net income before taxes	0
Income taxes
Net income	$0