{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Startup Expenses"],"not_rendered":{"charts":1,"images":2,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Startup Expenses","index":0,"n_rows":98,"n_cols":5,"rows_kept":98,"cut":false,"hidden":false,"merged":[[97,1,97,4],[7,1,8,1],[7,2,8,2],[7,3,8,3],[30,1,31,1],[30,2,31,2],[30,3,31,3]]}
[null,"STARTUP EXPENSES TEMPLATE"]
[]
[null,"SUMMARY","BUDGET","ACTUAL","DIFFERENCE"]
[null,"TOTAL FUNDING",{"$f":"C29","v":69000},{"$f":"D29","v":70000},{"$f":"D4-C4","v":1000}]
[null,"TOTAL EXPENSES",{"$f":"C95","v":8100},{"$f":"D95","v":7500},{"$f":"C5-D5","v":600}]
[null,"DIFFERENCE (FUNDING MINUS EXPENSES)",{"$f":"C4-C5","v":60900},{"$f":"D4-D5","v":62500}]
[]
[null,"FUNDING","BUDGET","ACTUAL","DIFFERENCE"]
[null,null,null,null,"(ACTUAL MINUS BUDGET)"]
[null,"INVESTORS"]
[null,"Investor 1",28000,30000,{"$f":"D11-C11","v":2000}]
[null,"Investor 2",16000,14000,{"$f":"D12-C12","v":-2000}]
[null,"Investor 3",0,0,0]
[null,"Investor 4",0,0,0]
[null,null,{"$f":"SUM(C11:C14)","v":44000},{"$f":"SUM(D11:D14)","v":44000}]
[null,"LOANS"]
[null,"Loan 1",1000,1000,{"$f":"D17-C17","v":0}]
[null,"Loan 2",1000,1000,{"$f":"D18-C18","v":0}]
[null,"Loan 3",5000,8000,3000]
[null,"Loan 4",0,0,0]
[null,null,{"$f":"SUM(C17:C20)","v":7000},{"$f":"SUM(D17:D20)","v":10000}]
[null,"OTHER"]
[null,"Other 1",6000,6000,{"$f":"D23-C23","v":0}]
[null,"Other 2",12000,10000,{"$f":"D24-C24","v":-2000}]
[null,"Other 3",0,0,0]
[null,"Other 4",0,0,0]
[null,null,{"$f":"SUM(C23:C26)","v":18000},{"$f":"SUM(D23:D26)","v":16000}]
[]
[null,"TOTAL",{"$f":"SUM(C15,C21,C27)","v":69000},{"$f":"SUM(D15,D21,D27)","v":70000}]
[]
[null,"EXPENSES","BUDGET","ACTUAL","DIFFERENCE"]
[null,null,null,null,"(BUDGET MINUS ACTUAL)"]
[null,"FIXED EXPENSES"]
[null,"Branding",7500,7000,{"$f":"C34-D34","v":500}]
[null,"Consultations",0,0,{"$f":"C35-D35","v":0}]
[null,"Contingency Reserve",0,0,0]
[null,"Décor",0,0,0]
[null,"Equipment",0,0,0]
[null,"Furniture",0,0,0]
[null,"Insurance",0,0,0]
[null,"Launch Advertising",0,0,0]
[null,"Legal Fees",0,0,0]
[null,"Licenses / Permits",0,0,0]
[null,"Printed Materials",0,0,0]
[null,"Real Estate / Space Acquisition",0,0,0]
[null,"Required Filings",0,0,0]
[null,"Security",0,0,0]
[null,"Signage",0,0,0]
[null,"Software",0,0,0]
[null,"Space Prep",0,0,0]
[null,"Starting Inventory",0,0,0]
[null,"Supplies",0,0,0]
[null,"Technology Hardware",0,0,0]
[null,"Telephone Set-Up / Launch",0,0,0]
[null,"Utility Set-Up / Deposits",0,0,0]
[null,"Web Development",0,0,0]
[null,"Web Domain",0,0,0]
[null,"Web Hosting",0,0,0]
[null,"Working Capital",0,0,0]
[null,"Other 1",0,0,0]
[null,"Other 2",0,0,0]
[null,"Other 3",0,0,0]
[null,"Other 4 ",0,0,0]
[null,"Other 5",0,0,0]
[null,null,{"$f":"SUM(C34:C64)","v":7500},{"$f":"SUM(D34:D64)","v":7000}]
[null,"FIXED EXPENSES"]
[null,"Account Fees",600,500,{"$f":"C67-D67","v":100}]
[null,"Accounting Fees",0,0,{"$f":"C68-D68","v":0}]
[null,"Advertising - Print",0,0,0]
[null,"Advertising - Radio, TV, Podcasts",0,0,0]
[null,"Advertising - Web",0,0,0]
[null,"Benefits",0,0,0]
[null,"Equipment - Further Purchases",0,0,0]
[null,"Insurance",0,0,0]
[null,"Lease / Rent",0,0,0]
[null,"Legal Fees",0,0,0]
[null,"Loan Interest and Principal",0,0,0]
[null,"Owner Salaries",0,0,0]
[null,"Payroll",0,0,0]
[null,"Payroll Tax",0,0,0]
[null,"Postage / Shipping",0,0,0]
[null,"Security",0,0,0]
[null,"Supplies",0,0,0]
[null,"Telephone",0,0,0]
[null,"Utilities",0,0,0]
[null,"Web - Hosting",0,0,0]
[null,"Web - Maintenance",0,0,0]
[null,"Other 1",0,0,0]
[null,"Other 2",0,0,0]
[null,"Other 3",0,0,0]
[null,"Other 4 ",0,0,0]
[null,"Other 5",0,0,0]
[null,null,{"$f":"SUM(C67:C92)","v":600},{"$f":"SUM(D67:D92)","v":500}]
[]
[null,"TOTAL",{"$f":"SUM(C65,C93)","v":8100},{"$f":"SUM(D65,D93)","v":7500}]
[]
[]
[null,"CLICK HERE TO CREATE STARTUP EXPENSES TEMPLATES IN SMARTSHEET"]