{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Start-Up Capital Estimate","Variables"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Start-Up Capital Estimate","index":0,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[1,1,2,1],[4,1,6,7]],"flags":["formulas_cached_only"]}
[]
[null,{"$error":"#VALUE!"},null,"Start-Up Costs"]
[{"$nulls":3},"Calculator"]
[]
[null,"Use this table to help you calculate the amount of money you will need to have available to get your business up and running. You will notice that we have assumed that you will probably have to finance the 1st 3 months of expenses . You can either increase or decrease this number depending on the nature of your business."]
[]
[]
[{"$nulls":3},"Monthly",null,"Cash Needed",null,"% of "]
[null,"Monthly Operating Expenses",null,"Expenses",null,"to Start",null,"Total"]
[]
[null,"Salary of owner-manager",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"All other salaries and wages",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Rent",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Advertising",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Delivery expense",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Supplies",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Telephone",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Other utilities",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Insurance",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Taxes",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Interest",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Maintenance",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Legal and other professional fees",null,{"v":0,"d":"$0.00"},null,"",null,""]
[null,"Miscellaneous",null,{"v":0,"d":"$0.00"},null,"",null,""]
[]
[null,"     Subtotal",{"$nulls":3},"",null,""]
[]
[null,"ONE-TIME COSTS"]
[null,"Fixtures and equipment",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Decorating and remodeling",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Equipment and fittings installation charges",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Starting inventory",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Public utility deposits",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Legal and other professional fees",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Licenses and permits",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Advertising and promotion for opening",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Cash",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Other",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[null,"Contingency",{"$nulls":3},{"v":0,"d":"$0.00"},null,""]
[]
[null,"     Subtotal",{"$nulls":3},"",null,""]
[]
[null,"Projected Start-up Costs Required",{"$nulls":3},"",null,""]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true,"flags":["formulas_cached_only"]}
["_Example"]
["_Shading",false]
["_Series"]
["_Look"]