Date Last Revised	Revised By	Notes
6/21/2013	Heather Hendy	Tab 3a, cell O55: added margin from 6th product. Tab 3b, cells O49 and AD49: added margins from 6th product. Tab 7b: added % sales for lines 23 and 59 for all three years.
7/14/2013	Heather Hendy	Updated Tabs 5a, 5b, 7a, and 7b to automatically carry over debt categories from Tab 1 in case they are edited. Updated Tabs 5b, 7a and 7b to carry over expense categories from tab 5a in case they are edited.
4/23/2014	Heather Hendy	Tab 8 Balance Sheet Cell F41 comes from E41 + tab 6b cell AB24 + tab 6b cell AB27. However tab 6b cell AB27 did not have a sum total in the cell. So when paying Dividends in Year 3 the total for the year is not calculated and carried over to the Balance Sheet. This has now been updated.
11/12/2015	Joe Clarke	Comments were added to the calculation for Social Security taxes to clarify that salaries above the wage base limited ($117,000 currently) will cause the estimate to be overstated and will require manual calculation.
2/10/2016	Joe Clarke	Corrected an error (typo) in Amortization Table.
4/3/2016	Joe Clarke	Corrected an error in the calculation of Income Tax for Year 3 on Tab 7b and set defaults on Tab 4 to those needed by most startups.
5/18/2016	Joe Clarke	Corrected the calculation of income tax on Tabs 7a and 7b to realize interest expenses from all loan types as well as bad debt.
6/7/2018	Michael Gilman	Tab 3 b 1-3 year sales forecast correct formula in col Q referenced the incorrect totals at the bottom of the sheet. The incorrect formula was referencing cell O52, O53, O54, O55 needed to reference O46, O47, O48, O49.