Hello, can someone please assist me with this? The instructions from the book are provided in the last 2 screenshots, both data files need to be filled out, the difference in the data files is "move" vs "no move."

Moving 4 Moving Espressos 5 Units sold per month 6 Average unit sales price: 20,000 |Unit variable costs: $2.20 Current fixed costs: $0.60 $10,000 EBIT Units 11,121 13,6 9 2008 sales month Sales Fixed Costs Variable Costs 11 Februa 12 March 13 16 Ju 17 August 18 19 October 20 November 21 December 12,965 6,972 25 26 29 31 37 43 45 47 49 51 AYK 19 Moving Dilemma -No Move Moving Dilemma - Move