- REALISTIC VERSION:

Year 1

- only one client (20 kids) through the whole year

- no angel investor for the 1st year

- no advertising expenses

Year 2

- we get angel investor of 1 million

- we do the advertising showed before (50k newspapers, 30k tv, 20k internet)

Year 3

- New client added every 3 months so the 3 years period ended with 8 clients total

- PESSIMISTIC VERSION:

1. YEAR 1 finished with 1 client

2. Year 2 finished with 3 clients

3. Year 3 finished with 6 clients total for three years