Outgoing funds: (Expenses) 1) Re-Paying back the face value of a $2,000,000 bond 2 years from the start of the project 2) Paying interest coupons quarterly at 3% c.q 3) Salaries of staff of $30,000 payable each month 4) Office expenses of $20,000 payable each month 5) Loan payments on a loan of $800,000 at 2% c.q. paid quarterly to be repaid in full in 2 years 6) Initial start up expenses for building and equipment of $500,000 Incoming Funds (Revenues) 1) $2,000,000 bond from investors (referred to it 1) above) 2) $800,000 loan from bank (referred to in 5) above) 3) Revenue from product at $200,000 each quarter