x $5K  5 DAYS RETREAT

4 RETREATS BOOKED IN YEAR 1           =$100K

1 YEAR PROGRAM                                     =$60K

1 YEAR LIGHT PROGRAM                         =$48K

ONLINE COACHING PROGRAMS             =$49,5K

 

TOTAL:                                                       =$257,5K

*LOAN = $400k+13% INTEREST RATE     =$451K

REIMBURSE 100% LOAN AT THE END OF YEAR 6

 

Left for running cost and investing in year 2  =$144,75K