$30,928.66 is for the purchase and hookup of walk-in coolers, freezers, and outside dry grocery storage as well as the retail refrigeration and freezer units inside of the store.
$20,782.34 is for construction costs to finish the store.
$4000 is for the initial inventory to fill the store and $3,190.04 will be used for purchases of consumables and things like uniforms for the employees.
An additional $11,267 will be used to cover a month's deficit until sales are enough to cover expenses.