Can you alter these financials to suit a startup social business cafe with a loan of

$800,000$ from $0-12$ months with a fixed interest rate at $8\mathrm{.}5\%.$Also can you remove the grant of $30,000$and $20,000.$The revenue is also too high and must be altered along with other aspects you may think are unrealsitic for a startup social business cafe.