Monthly and one time service fee Deferred revenue schedule

Hi guys I could use some help on this Deferred revenue schedule

I have a contract amount that I need to spread evenly through various dates as well as one-time service fees but can not quite get the formula to be dynamic enough to work throughout the sheet.

It would ideally look something like this

Rev Dis4.png

here is the file

Edit Sales Data.xlsx