PLEASE HELP ME FILL OUT EXCEL SHEET AND SHOW FORMULA. THANKS

The Generic Publications Text Book Company sells all of its books for $100 per book and it currently costs $50 in variable costs to produce each text. The fixed costs, which include depreciation and amortization for the firm, are currently $2 million per year. The firm is considering changing its productions technology which will increase the fixed costs for the firm by 50 percent but decrease the variable costs per unit by 50 percent