A company expects that it can generate an ROI of $($ a profit of $)15\%$ in first three years and $20\%$ in next $2$ years of its operations.

The company wants to raise $50\%$ funds using IPO and $50\%$ using Bond issue for a maturity of $5$ years at an annual interest rate of $10\%.$ If the company$$s total fund requirement is $400,000$ PKR$,$ what amount the company shall generate by selling shares of face value $10$ PKR$,($what if issue is of Face Value $100$ PKR or $200$ PKR$).$

Predict cash flows at the end of $5$th year if the company is able to meets its expectations $100\%.$