The owner of a bicycle repair shop forecasts revenues of $204,000 a year. Variable costs will be $61,000, and rental costs for the shop are $41,000 a year. Depreciation on the repair tools will be $21,000.

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