The owner of a bicycle repair shop forecasts revenues of $ 160,000 a year. Variable costs will be $45,000, and rental costs for the shop are $35,000 a year. Depreciation on the repair tools will be $10,000. Prepare an income statement for the shop based on these estimates. The tax rate is 35%.