Based on the input you provided, your total business startup costs would be $139,708,000 comprising $134,688,000 for monthly costs and $5,020,000 for one-time expenses.<table class='pure-table' role='grid'><tr><th scope="col">Monthly Costs</th><th scope="col">Monthly Expenses</th><th scope="col">Cash Needed to Start</th><th scope="col">% of Total</th></tr><tr><td>Owner(s) salaries</td><td>$1,000,000</td><td>$24,000,000</td><td>17.2%</td></tr><tr><td>Employee salaries and commissions</td><td>0</td><td>0</td><td>0.0%</td></tr><tr><td>Rent/Lease payments</td><td>500,000</td><td>12,000,000</td><td>8.6%</td></tr><tr><td>Advertising/Web Site hosting</td><td>0</td><td>0</td><td>0.0%</td></tr><tr><td>Postage and shipping costs</td><td>0</td><td>0</td><td>0.0%</td></tr><tr><td>Supplies</td><td>500,000</td><td>12,000,000</td><td>8.6%</td></tr><tr><td>Telephone</td><td>204,000</td><td>4,896,000</td><td>3.5%</td></tr><tr><td>Public utilities</td><td>405,000</td><td>9,720,000</td><td>7.0%</td></tr><tr><td>Business/Health insurance</td><td>503,000</td><td>12,072,000</td><td>8.6%</td></tr><tr><td>Taxes (including payroll)</td><td>500,000</td><td>12,000,000</td><td>8.6%</td></tr><tr><td>Interest payments</td><td>0</td><td>0</td><td>0.0%</td></tr><tr><td>Maintenance</td><td>0</td><td>0</td><td>0.0%</td></tr><tr><td>Legal/Accounting fees</td><td>1,000,000</td><td>24,000,000</td><td>17.2%</td></tr><tr><td>Miscellaneous</td><td>1,000,000</td><td>24,000,000</td><td>17.2%</td></tr><tr><td><b>Subtotal</b></td><td>&nbsp;</td><td><b>$134,688,000</b></td><td><b>96.4%</b></td></tr><tr><th scope="col">One-Time Costs</th><th scope="col">&nbsp;</th><th scope="col">Cash Needed to Start</th><th scope="col">% of Total</th></tr><tr><td>Office Furniture/Fixtures/Equipment</td><td>&nbsp;</td><td>$1,000,000</td><td>0.7%</td></tr><tr><td>Building Improvements/Remodeling</td><td>&nbsp;</td><td>1,000,000</td><td>0.7%</td></tr><tr><td>Lease/Rent deposit</td><td>&nbsp;</td><td>0</td><td>0.0%</td></tr><tr><td>Starting inventory</td><td>&nbsp;</td><td>0</td><td>0.0%</td></tr><tr><td>Public utility deposits</td><td>&nbsp;</td><td>0</td><td>0.0%</td></tr><tr><td>Legal/Professional fees</td><td>&nbsp;</td><td>1,000,000</td><td>0.7%</td></tr><tr><td>Licenses/Permits/Franchise Fees</td><td>&nbsp;</td><td>1,000,000</td><td>0.7%</td></tr><tr><td>Advertising/Web Site/Promotion</td><td>&nbsp;</td><td>0</td><td>0.0%</td></tr><tr><td>Cash on Hand/Operating Capital</td><td>&nbsp;</td><td>20,000</td><td>0.0%</td></tr><tr><td>One-Time Miscellaneous</td><td>&nbsp;</td><td>1,000,000</td><td>0.7%</td></tr><tr><td><b>Subtotal</b></td><td>&nbsp;</td><td><b>$5,020,000</b></td><td><b>3.6%</b></td></tr><tr><td><b>Total Estimated Startup Capital</b></td><td>&nbsp;</td><td><b>$139,708,000</b></td><td><b>100.0%</b></td></tr></table> <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='1' showFCMenuItem='0' decimals='3' formatNumberScale='0' caption='Estimated Business Startup Costs' xAxisName='' numberPrefix='$' bgColor='FFFFFF' showBorder='1' borderColor='FFFFFF' borderThickness='1' canvasBgColor='ffffff' showAlternateHGridColor='0' plotGradientColor='' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='' /></categories><dataset seriesName='Monthly Costs'><set value='1.34688E8' /></dataset><dataset seriesName='One-Time Costs'><set value='5020000.0' /></dataset></chart>"); // --> </script>