20 NIGHTS X5 ROOMS                             =$27K

1 YEAR LIGHT PROGRAM                         =$48K

ONLINE COACHING PROGRAMS             =$9,9K

 

TOTAL:                                                       =$84,9K

*LOAN = $400k+58% INTEREST RATE    =$534K

REIMBURSE 100% LOAN AT THE END OF YEAR 16

 

Left for running cost and investing in year 2  =$51,5K