please use formula to fill out the yellow areas for the two worksheets

- Pony Espresso is a small business that sells specialty coffee drinks at office buildings. Each morning and afternoon, Pony Espresso trucks arrive at offices' front entrances, and the office employees purchase various beverages such as Java du Jour and Caf de Colombia. The business is profitable. Pony Espresso offices, however, are located north of town, where lease rates are less expensive, and the principal sales area is south of town. This means the trucks must drive across town four times each day. The cost of transportation to and from the sales arta plus the power demands of the trucks' coffee brewing equipment is a significant portion of variable costs. Pony Espresso could reduce the amount of driving and, therefore, the variable costs, if it moved the offices closer to the sales area. - Pony Espresso presently has fixed costs of $10,000 per month. The lease of a new office, closer to the sales area, would cost an additional $2,200 per month. This would increase the fixed costs to $12,200 per month. - Although the lease of new offices would increase the fixed costs, a careful estimate of the potential savings in gasoline and vehicle maintenance indicates that Pony Espresso could reduce the variable costs from $0.60 per unit to $0.35 per unit. Total sales are unlikely to increase as a result of the move, but the savings in variable costs should increase the annual profit. - Consider the information provided to you from the owner in the AYK19.Dataxisx data file. Atspecially look at the change in the variabilty of the profit from month to month. From November through January, when it is much more difficult to lure office workers out into the cold to purchase coffee, Pony Espresso barely breaks even. In fact, in December, the business lost money. 1. Develop the cost analysis on the existing lease information using the monthly sales figures provided to you in the data file: 2. Develoo the cost analvsis from the new lease information orovided. 1. Develop the cost analysis on the existing lease information using the monthly sales figures provided to you in the data file. 2. Develop the cost analysis from the new lease information provided. 3. Consider the variability that is reflected in the month-to-month standard deviation of eamings for the current cost structure and the projected cost structure. 4. Do not consider any association with downsizing such as overhead-simply focus on the information provided to you. 5. You will need to calculate the EBIT (earnings before interest and taxes, sales minus cost). AYK19 Data.xIsx - Please use formulas to fill the yellow areas of the given two worksheets, don't change the given data(in blue), use absolute vs relative values in your formulas, and don't input numbers directly, -When complete, save the document and submit it here for grading