help please i jneed help with the nummbers after the EBITDA.

thank you

EBITDA $154.570.00 Amortization Fotal tnterest Deprecietion and Amortization Income Before Income Taxes Income Taxes Net income Prepare a summary income statement for the Wilson Motel. Use Exhibit 4 as a guide. Problem 15 The JW Motel (JWM) has two operated departments: rooms and food. The following information is supplied to you as of December 31,202 : Other information is as follows: 1. The JWM borrowed 51,000,000 from the Red Cedar Bank on April 1, 20X2. The annual interest rate is 10 percent. 2. The begirning and ending inventories of food were 55,000 and $7,000, respectively. Food consumed by the food and A\&GG department employees during the year (free of charge) totaled $2,000 and $1,000, respectively. 3. Fringe benefits and payroll taxes for all employees, including free food, are 30 percent of gross salaries and wages. 4. The JWM pays an average of 25 percent of its pretax income to various governmental units in the form of income taxes. 5. The management fee to be paid to the management company is 2 percent of total net revenue and 5 percent of total income after undistributed operating expenses. 6. An investment in Marriott stock that cost $10,000 is sold for $15,000. 7. A van that cost $25,000 was sold for $2,000. Its net book value at the time of the sale was $5,000. 8. A one-year certificate of deposit was purchased at the Spartan National Bank: 5100,000 was invested on September 1,202. The annual interest rate is 6 percent. Operated Departments Rooms Food and Beverage Golf Course and Pro Shop Health ClubiSpa Parking Other Operated Departments Miscellaneous Income Total Operated Departments Undistributed Operating Expenses Administrative and General Information and Telecommunications Systems Sales and Marketing Property Operation and Maintenance Ublities Total Undistributed Expenses Totals Gross Operating Prolit Management Fees Income Belore Non-Operating Income and Expenses income Pent Property and Other Taxes Insurance Other Total Non-Operating Income and Expanses Earnings Before Interest, Taxes, Depreciation, and Amortzation Interest Depreciation Amortirasion Total interest, Dopreciafion, and Avnortizalion Income Belore income Taxes Income Taxes: Net Income Less: Ending inventory Equals: Cost of goods consumed Less: Goods used internally Equals: Cost of goods sold