GRADER TRACTOR: – fix the road

$60 (per hour) x $480 (per day) x 5 = $2,400 week

BACKHOE TRACTOR: – Fix inside, flat areas, move rocks

$60 (per hour) x $480 (per day) x 5 = $2,400 week

LABOR: 

– (10) workers $20 x 10 = $200 (per day) x 5 = $1000 X 4 = $4000 month

(Cut Grass, Cleanup in woods, fix areas, plant trees and flowers, construction)

STRUCTURES: 

– (3) Cabins 12’X12’ = $40,000*

(With bed, small desk and 2 chairs, small fridge, 5’x7’ restroom with bio digester, shower, closet, hot water heater

– (1) Dome 20’ diameter living area with bed, dresser and small table with 2 chairs, 10’ diameter restroom with shower rain, bio digester toilet, shower, vanity- out door shower as well. $2,500

• (1) Dome 10’D yoga dome $1,500
• (1) Dome 10’D meditation dome $1,500
• (1) Dome 10’D library Dome $2,000
• (1) Zen Garden 40’D with waterfall, Buddha  statue, flowers $6,000
• (1) Personnel 40’D Soak area, waterfall, flowers, and lights. $8,000
• (10) Benches $2,500

LANDSCAPING:

• Finish pool area and build waterfall, flowers and plant $3,000
• Gardener $35 per day x 5 x 4 = $700 month, Plants, Flowers, Trees, Grass, $5,000
• Garden area, raise bed, green houses. $3,000

ONE TIME COST:

$40,000 + $2,500 + $1,500 + $1,500 + $2,000 + $6,000 + $8,000 + $2,500 + $3,000 + $5000 + $3,000 = $75,000

WEEKLY COST:

$2,400 + $2,400 + $1,000 + $700 = $6,500

$75,000 + $6,500 = $81,500

BACK UP OF $8,500

TOTAL: $100,000