| Childcare Cost Educational Supplies/Equipment | $4,800 |
| Marketing Cost Business cards and Flyers Website | $450 $625 |
| Furniture & Fixture, Improvements Indoor furniture/equipment Outdoor furniture/equipment Kitchen equipment/supplies Housekeeping equipment/supplies Office space furniture Renovations | $21,050 $11,600 $3855 $615 $2500 $45,000 |
| Administrative Expense Business phone Licensing/fee Insurance Utility Deposit | $275 $675 $3550 $196 |
| Total | $95,191 |