Financial Projections

The 55 Keys   

$3365

April 2022

6 Affiliate Coaches

Total: $38,190

July 2022

8 Affiliate Coaches

$50,920

1 Networking Coach

$9365

12 Affiliate Coaches x 2 Clients ea = 24 Clients

$80,760

Total: $141,045

October 2022

12 Affiliate Coaches

$76,380

2 Networking Coaches

$18,730

 38 Affiliate Coaches x  4 Clients ea = 152

$511,480

Total: $606,590

Affiliate Coach

$6365

May 2022

6 Affiliate Coaches

Total: $38,190

August 2022

10 Affiliate Coaches

$63,650

2 Networking Coaches

$18,730

20 Affiliate Coaches x  3 Clients ea = 60 Clients

$201,900

Total: $284,280

November 2022

12 Affiliate Coaches

$76,380

2 Networking Coaches

$18,730

 48 Affiliate Coaches x  4 Clients ea = 192

$646,080

Total: $741,190

Networking Coach

$9365

June 2022

8 Affiliate Coaches

$50,920

1 Networking Coach

$9365

6 Affiliate Coaches x 2 Clients ea = 12 Clients

$40,380

Total: $100,665

September 2022

10 Affiliate Coaches

$63,650

2 Networking Coaches

$18,730

28 Affiliate Coaches x  3 Clients ea = 84 Clients

$282,660

Total: $365,040

December 2022

16 Affiliate Coaches

$101,840

3 Networking Coaches

$28,095

 60 Affiliate Coaches x  5 Clients ea = 

$1,009,500

Total: $1,139,435

Projection Total: $3,454,625