Please answer in Excel format with proper labels and formulas for a great rating. Thank you!

P 7-2 Jones Petro Company reports the following consolidated statement of income: $2,989 Operating revenues Costs and expenses: Cost of rentals and royalties Cost of sales Selling, service, administrative, and general expense Total costs and expenses 543 314 1,424 81 . (continued)