@nm12990; are we there yet?
You needed this today, but haven’t commented on anything, suggesting you didn’t check back after asking for help?!?
As you can see, the consensus is that your numbers are off in a couple or four places…
If you can’t take the above & come up with some math we can critique for you, you might should concider buying a clue from one of the kind folks around here. 
If you try real hard, I’m sure you could cut @SoStupendous’ $1.5x106 in half…with the right consultant.
With the wrong one, you could spend that or more & still flail around for months.
Edit: here is an example of working the math in public that shows how helpful this lot can be. I don’t imagine your investors will begrudge you another day or two if you actually come back with the right answer 