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