{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Start-Up Budget Template"],"not_rendered":{"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Start-Up Budget Template","index":0,"n_rows":61,"n_cols":19,"rows_kept":61,"merged":[[1,15,1,18],[60,1,60,19]]}
[null,"START-UP BUDGET TEMPLATE"]
[{"$nulls":15},"PROJECTED AVERAGE MONTHLY COSTS"]
[null,"START-UP BUDGET OVERVIEW",null,null,"BUDGET","ACTUAL","UNDER/OVER",null,"EXPENSES","DATE DUE",null,"BUDGET","ACTUAL","UNDER/OVER",null,"START-UP BUDGET OVERVIEW","BUDGET","ACTUAL","UNDER/OVER"]
[null,"EXPENSES",{"$nulls":6},"ADMINISTRATIVE/GENERAL",{"$nulls":6},"EXPENSES"]
[null,"ADMINISTRATIVE/GENERAL",null,null,{"$f":"L13","v":0},{"$f":"M13","v":0},{"$f":"F5-E5","v":0},null,"LICENSES",null,null,0,0,{"$f":"M5-L5","v":0},null,"ITEM 1",0,0,{"$f":"R5-Q5","v":0}]
[null,"LOCATION/OFFICE",null,null,{"$f":"L29","v":0},{"$f":"M29","v":0},{"$f":"F6-E6","v":0},null,"PERMITS",null,null,0,0,{"$f":"M6-L6","v":0},null,"ITEM 2",0,0,{"$f":"R6-Q6","v":0}]
[null,"MARKETING",null,null,{"$f":"L42","v":0},{"$f":"M42","v":0},{"$f":"F7-E7","v":0},null,"INSURANCE",null,null,0,0,0,null,"ITEM 3",0,0,0]
[null,"PRE-LAUNCH LABOR EXPENSES",null,null,{"$f":"L50","v":0},{"$f":"M50","v":0},0,null,"LEGAL",null,null,0,0,0,null,"ITEM 4",0,0,0]
[null,"OTHER",null,null,{"$f":"L57","v":0},{"$f":"M57","v":0},0,null,"FRANCHISING",null,null,0,0,0,null,"ITEM 5",0,0,0]
[{"$nulls":4},{"$f":"L59","v":0},{"$f":"M59","v":0},null,null,"OTHER",null,null,0,0,0,null,"ITEM 6",0,0,{"$f":"R10-Q10","v":0}]
[null,"FUNDING",{"$nulls":6},"OTHER",null,null,0,0,0,null,"ITEM 7",0,0,{"$f":"R11-Q11","v":0}]
[null,"INVESTORS",null,null,{"$f":"E25","v":0},{"$f":"F25","v":0},{"$f":"F12-E12","v":0},null,"OTHER",null,null,0,0,0,null,"ITEM 8",0,0,0]
[null,"LOANS",null,null,{"$f":"E30","v":0},{"$f":"F30","v":0},{"$f":"F13-E13","v":0},{"$nulls":4},{"$f":"SUM(L5:L12)","v":0},{"$f":"SUM(M5:M12)","v":0},null,null,"ITEM 9",0,0,0]
[null,"ADDITIONAL FUNDING",null,null,{"$f":"E35","v":0},{"$f":"F35","v":0},{"$f":"F14-E14","v":0},null,"LOCATION/OFFICE",{"$nulls":6},"ITEM 10",0,0,0]
[{"$nulls":4},{"$f":"E37","v":0},{"$f":"F37","v":0},null,null,"SPACE RENTAL/LEASE",{"$nulls":4},{"$f":"M15-L15","v":0},null,"ITEM 11",0,0,{"$f":"R15-Q15","v":0}]
[{"$nulls":8},"INTERNET SET-UP",null,null,0,0,{"$f":"M16-L16","v":0},null,"ITEM 12",0,0,{"$f":"R16-Q16","v":0}]
[null,"FUNDING LESS EXPENSES",null,null,{"$f":"E15-E10","v":0},{"$f":"F15-F10","v":0},{"$f":"F17-E17","v":0},null,"TELEPHONE SET-UP",null,null,0,0,{"$f":"M17-L17","v":0},null,"ITEM 13",0,0,0]
[{"$nulls":8},"FURNITURE",null,null,0,0,0,null,"ITEM 14",0,0,0]
[null,"START-UP FUNDING",null,null,"BUDGET","ACTUAL","UNDER/OVER",null,"EQUIPMENT",null,null,0,0,0,null,"ITEM 15",0,0,0]
[null,"INVESTORS",{"$nulls":6},"HARDWARE",null,null,0,0,{"$f":"M20-L20","v":0},null,"ITEM 16",0,0,{"$f":"R20-Q20","v":0}]
[null,"OWNER 1",null,null,0,0,{"$f":"F21-E21","v":0},null,"SOFTWARE",null,null,0,0,{"$f":"M21-L21","v":0},null,"ITEM 17",0,0,{"$f":"R21-Q21","v":0}]
[null,"OWNER 2",null,null,0,0,{"$f":"F22-E22","v":0},null,"INSTALLATION FEES",null,null,0,0,0,null,"ITEM 18",0,0,{"$f":"R22-Q22","v":0}]
[null,"OWNER 3",null,null,0,0,0,null,"INVENTORY",null,null,0,0,0,null,"ITEM 19",0,0,0]
[null,"OTHER",null,null,0,0,0,null,"SECURITY",null,null,0,0,0,null,"ITEM 20",0,0,0]
[{"$nulls":4},{"$f":"SUM(E21:E24)","v":0},{"$f":"SUM(F21:F24)","v":0},null,null,"STATIONERY/BUSINESS CARDS",null,null,0,0,0,null,"ITEM 21",0,0,0]
[null,"LOANS",{"$nulls":6},"OTHER",null,null,0,0,{"$f":"M26-L26","v":0},null,"ITEM 22",0,0,{"$f":"R26-Q26","v":0}]
[null,"BANK LOAN",null,null,0,0,{"$f":"F27-E27","v":0},null,"OTHER",null,null,0,0,{"$f":"M27-L27","v":0},null,"ITEM 23",0,0,{"$f":"R27-Q27","v":0}]
[null,"NON-BANK LOAN",null,null,0,0,{"$f":"F28-E28","v":0},null,"OTHER",null,null,0,0,0,null,"ITEM 24",0,0,0]
[null,"OTHER",null,null,0,0,0,{"$nulls":4},{"$f":"SUM(L15:L28)","v":0},{"$f":"SUM(M15:M28)","v":0},null,null,"ITEM 25",0,0,0]
[{"$nulls":4},{"$f":"SUM(E27:E29)","v":0},{"$f":"SUM(F27:F29)","v":0},null,null,"MARKETING",{"$nulls":6},"ITEM 26",0,0,0]
[null,"ADDITIONAL FUNDING",{"$nulls":6},"LOGO DESIGN",null,null,0,0,{"$f":"M31-L31","v":0},null,"ITEM 27",0,0,{"$f":"R31-Q31","v":0}]
[null,"GRANT",null,null,0,0,{"$f":"F32-E32","v":0},null,"BRANDING/IDENTITY DEV.",null,null,0,0,null,null,"ITEM 28",0,0,{"$f":"R32-Q32","v":0}]
[null,"OTHER",null,null,0,0,{"$f":"F33-E33","v":0},null,"LAUNCH ADVERTISING",null,null,0,0,{"$f":"M33-L33","v":0},null,"ITEM 29",0,0,0]
[null,"OTHER",null,null,0,0,{"$f":"F34-E34","v":0},null,"WEBSITE v.1.0",null,null,0,0,{"$f":"M34-L34","v":0},null,"ITEM 30",0,0,0]
[{"$nulls":4},{"$f":"SUM(E32:E34)","v":0},{"$f":"SUM(F32:F34)","v":0},null,null,"PRINTED MARKETING PIECES",null,null,0,0,0,null,"ITEM 31",0,0,0]
[{"$nulls":8},"PROMO MATERIALS",null,null,0,0,0,null,"ITEM 32",0,0,{"$f":"R36-Q36","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E25,E30,E35)","v":0},{"$f":"SUM(F25,F30,F35)","v":0},{"$f":"F37-E37","v":0},null,"LISTING FEES",null,null,0,0,{"$f":"M37-L37","v":0},null,"ITEM 33",0,0,{"$f":"R37-Q37","v":0}]
[{"$nulls":8},"INTERNET MARKETING",null,null,0,0,{"$f":"M38-L38","v":0},null,"ITEM 34",0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,{"$f":"M39-L39","v":0},null,"ITEM 35",0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,{"$f":"M40-L40","v":0},null,"ITEM 36",0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":11},{"$f":"SUM(L31:L41)","v":0},{"$f":"SUM(M31:M41)","v":0},null,null,"TOTAL",{"$f":"SUM(Q5:Q40)","v":0},{"$f":"SUM(R5:R40)","v":0},{"$f":"SUM(S5:S40)","v":0}]
[{"$nulls":8},"PRE-LAUNCH LABOR EXPENSES"]
[{"$nulls":8},"JOB-LISTING FEES",null,null,0,0,{"$f":"M44-L44","v":0}]
[{"$nulls":8},"PLACEMENT AGENCY FEES",null,null,0,0,0]
[{"$nulls":8},"TRAINING",null,null,0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":11},{"$f":"SUM(L44:L49)","v":0},{"$f":"SUM(M44:M49)","v":0}]
[{"$nulls":8},"OTHER"]
[{"$nulls":8},"CONTINGENCIES RESERVE",null,null,0,0,{"$f":"M52-L52","v":0}]
[{"$nulls":8},"LAUNCH PARTY",null,null,0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":8},"OTHER",null,null,0,0,0]
[{"$nulls":11},{"$f":"SUM(L52:L56)","v":0},{"$f":"SUM(M52:M56)","v":0}]
[]
[{"$nulls":8},"TOTAL",null,null,{"$f":"SUM(L13,L29,L42,L50,L57)","v":0},{"$f":"SUM(M13,M29,M42,M50,M57)","v":0},{"$f":"M59-L59","v":0}]
[]
[null,"CLICK HERE TO CREATE START-UP BUDGET TEMPLATES IN SMARTSHEET"]