The owner of a bicycle repair shop forecasts revenues of $228,000 a year. Variable costs will be $67,000, and rental costs for the shop are $47,000 a year. Depreciation on the repair tools will be $27,000.

a. Prepare an income statement for the shop based on these estimates. The tax rate is 20%.