Can someone show the math of how to fill in the table

ITEM Sales Less: Variable Costs Less: Fixes Costs BASE SALES LEVEL, S300,000 EBIT Less: Fixed interest costs $100,000 FORCAST SALES LEVEL, t+1 $540,000 180,000 100,000 290,000 40,000 220,000 110,000 110,000 10,000 $ 11 EBT Less: taxes @ 50% Net Income # Shares EPS he following (1 nt each (Show work $60,000 $30,000 10,000 $ 3