Projections Sheet

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y
1		Month 1	Month 2	Month 3	Month 4	Month 5	Month 6	Month 7	Month 8	Month 9	Month 10	Month 11	Month 12	Month 13	Month 14	Month 15	Month 16	Month 17	Month 18	Month 19	Month 20	Month 21	Month 22	Month 23	Month 24
2	Expenses	1060000	540000	540000	540000	540000	540000	540000	540000	540000	540000	540000	540000	642600	642600	642600	642600	642600	642600	642600	642600	642600	642600	642600	642600
3	Revenue	0	0	0	2983	5073	11948	6960	16919	28358	96870	154140	221310	272532	272532	272532	272532	795350	795350	795350	795350	795350	795350	795350	795350
4	Total	-1060000	-540000	-540000	-537017	-534927	-528052	-533040	-523081	-511642	-443130	-385860	-318690	-370068	-370068	-370068	-370068	152750	152750	152750	152750	152750	152750	152750	152750
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100