Answeer just needs to be cheked which is the data table

For this question the data table needs to be created in excel. I have attached a screenshot of the data table that I created using the data that was provided on the left the data table I created is on the right.

(1) You've been assigned to analyze the profitability of Bill Gates' autobiography. The following assumptions have been made: a. b. c. d. e. f. g. Bill is receiving a one-time royalty payment of $12 million. The fixed cost of producing the hardcover version of the book is $1million. The variable cost of producing each hardcover book is $4 The publisher expects to sell 1 million hardcover books The fixed cost of producing the paperback is $100,000 The variable cost of producing each paperback book is $1 Paperback sales will be double hardcover sales. Determine how the publisher's profit varies as hardcover sales vary from 100,000 through 1 million copies. Place the data table in the Q1 sheet