Using the assumptions below, please help fill in this table. Please provide detialed equations, excel formulas, and explainations to better understand this process. Thank You!

Question: Assuming sales in the $1$st year are breakeven, what is the growth rate of sales required to pay the start up costs for the WTC location within $5$ years?

Break Even Number of Cakes: $23,600$

Rent $$310,600|3\%$ Annual Escalation

Utility Costs $$38,644|3\%$ Annual Escalation

Labor Costs $$594,750|5\%$ Annual Escalation

Cakes $$80$

COGS $$40|50\%$ Assumption

Total Fixed Costs: $$943,994$