| Tier Group | Cost Per Day | Description | Population | Yearly Estimated Gross Value | Cost of Business Development | Net Proceeds |
|---|---|---|---|---|---|---|
| 1 | Detox | 100 | $1240800 | See Spreadsheet | ||
| 2 | SI | 100 | $4872960 | |||
| 3 | Pro Fees | 100 | $5414400 | |||
| 4 | Labs | 100 | $282000 | |||
| 5 | X-Ray/Dx/EKG/US | 100 | $376000 |
To Date:
Funds Invested In Real Estate: $1,800,000.00
Funds To Renovate: $6.5M
Funds to Launch Business: $6M
Total Funds Request: $12.5M
Gross Yearly proceeds: $23,353,360
Total Expenses: $13,076,537
Gross Net Proceeds: $10,276,823
