| Tier Group | Cost Per Day | Description | Population | Yearly Estimated Gross Value | Cost of Business Development | Net Proceeds |
|---|---|---|---|---|---|---|
| 1 | $308 | Bed and Pillows | 200 | $22,176,000 | $15,523,200 | $6,652,800 |
| 2 | $90 - $210 | Education | 200 | $7,200,000 | $315,000 | $6,885,000 |
| 3 | $66 - $104 | Therapy | 200 | $5,136,000 | $577,464 | $3,310,536 |
| 4 | $0 - $400 | Pharmacy | ||||
| 5 | $0 - $1200 | Medical Services |
To Date:
Funds Invested In Real Estate: $5,695,000.00
Funds Invested In Business: $20,000.00
Gross Yearly proceeds: $34,512,000
Total Expenses: $16,415,664
Gross Net Proceeds: $16,848,336
