In 2022 , Leo construction will work on a residential project that lasts 4 months. The direct costs of the residential project are shown in the following bar chart. Question 1 5pts Assuming $5,000 indirect cost per month, and 14.4% markup. If the retainage is 9% throughout the project, finance charge is 1% per month, and payments will be billed at the end of the month and will be received one month later. How much is the last payment the contractor is expected to receive? Fill out the cash flow table in the attached excel sheet Please upload the finished table in the below box. \begin{tabular}{|l|l|l|l|l|l|l|} \hline End of Month & 0 & 1 & 2 & 3 & 4 & 5 \\ \hline Monthly Cost (Direct \& Indirect Cost) & & & & & & \\ \hline Monthly Billing & & & & & & \\ \hline Monthly Income & & & & & & \\ \hline Retainage & & & & & & \\ \hline Overdraft (before interest) & & & & & & \\ \hline Interest (1\%) & & & & & & \\ \hline Overdraft (deduct interest) & & & & & & \\ \hline Overdraft (add income) & & & & & & \\ \hline \end{tabular}