WILL UPVOTE!! PLEASE ANSWER THE FOLLOWING ASAP!!

Make a "Payment Scheme" for the franchise proprosal. The details about the business is in the safe link below, please refer to it to produce correct payment scheme. I have uploaded link to be organized.

Business Details: https://drive.google.com/file/d/1VbVObXoKqtvFAX8FJJxBlU95eN84PHpr/view?usp=sharing

Input it in google sheets (google excel) and its link will serve as the answer, make in downloadable.

Example:

File Home Insert Draw Page Layout Formulas Data Review View Help % iConditional Formatting Undo Clipboard Font Alignment Number Format as Table Cells Editi > Cell Styles Styles A4 v : XVfx A B C D E franchise building permit 6, 000 . 00 W N business permit 2, 500. 00 + total S 8, 500 . 00 supplies - montlhy coffee beans 69, 000.00 miscelleneous 15, 000.00 10 pastry 36, 000.00 11 packaging 4, 900. 00 12 total monthly supllies 124, 900 . 00 BASED ON 100 CUPS OF COFFEE 13 six months 749, 400. 00 14 20% mark up 899, 280.00 15 16 location and construct 17 furnitures 250, 000. 00 18 decorations 42, 000. 00 19 renovations 170, 000.00 20 rent of five years $ 1, 620, 000.00 monthly 27,000 21 labor for the interior des 50, 000. 00 all costs wit 22 total costs $ 2,132, 000.00 $ 836, 000. 00 sumarry of costs amortization rel ... + Ready Accessibility: Good to go 85%