Show how to solve for EBITDA and EBIT on "Annual IS" excel sheet (see footnote "(a)")

2 3 4 6 6 7 8 10 11 12 13 14 16 16 17 18 19 20 21 22 23 24 26 26 27 28 29 30 31 32 33 34 36 36 37 38 39 40 41 Exhibit 3 Be Our Guest Inc. Revenue: Rental Income Delivery Income Total Revenue Cost of Revenue: Salaries Other Cost of Revenue Depreciation Gross Profit Operating Expenses: Income Statements Years Ended December 31 General and Administrative Salaries Other General and Admin. Ex enses dad Debt Expense a Earnin s from O Interest, Net Net Earnin s rations Distributions To Shareholders Earnings Retained s 1994 166,036 1,776,348 490,968 211,468 116,119 818,666 967,793 381 ,601 402,423 6,702 789,626 168,167 27,820 140,347 60,000 80,347 s 1995 179,173 676,263 302,877 127,906 967,944 434,434 384,863 977 820,274 147,670 ,912 113,768 46,700 67,068 s 1996 168,959 647,611 347,094 128,299 1 023,004 1 136,808 639,168 420,683 22,186 982,037 164,771 44,646 110,226 96,000 16,226 s 1997 180,567 610,602 419,060 148,707 1,471 ,682 840,718 600,384 5,188 126,392 7,680 87,812 27,660 60,162 (a)Othar General and Administrative Expenses include depreciation of $3,692; $8,322; $14,026; and $22,612 for the ears 1994 throu h 1997 res ectivel