Please help! Prepare a multiple-step income statement for an auto parts company: (This needs to be on Excel format, the first table is the whole exercise, and the 2nd table is what I have so far, I know Im missing a few items.

Accumulated Depreciation-Building	$18,000	Account Receivable	$52,000
Building	500,000	Note Payable	54,000
Sales	8,020,000	Joe Doe, Capital	800,000
Cost of Merchandise Sold	620,000	Joe Doe, Drawings	18,000
Merchandise Inventory	230,000	Administrative Expense	7,500
Utilities Expense	1,700	Telephone Expense	2,000
Supplies	4,800	Salaries Expense	15,000
Salaries Payable	9,000	Equipment	30,000

Western Auto
Multiple-Step Income Statement
For the year ended December 31, 2020.
Sales...............................................................................................						$8,020,000.00
Cost of merchandise sold...............................................................						$ 620,000.00
Gross Profit....................................................................................						$7,400,000.00
Operating Expenses:
Selling Expenses:
	Utilities expense.................................					$ 1,700.00
	Total selliing expenses.............................................				$ 1,700.00
Administrative expenses:
	Salaries expense..........................................				$15,000.00
	Administrative expense...............................				$ 7,500.00
	Telephone expense.....................................				$ 2,000.00
	Total administrative expenses..................................				$24,500.00
Total operating expenses.................................................................						$ 26,200.00
Income from operations................................................................						$7,373,800.00
Other revenue and expense:
	Interest expense..........................................				$ -	$ -
Net Income.........................................................................................						$7,373,800.00