<?xml version="1.0"?>

<gmr:Workbook xmlns:gmr="http://www.gnome.org/gnumeric/">

  <gmr:Geometry Width="626" Height="512"/>

  <gmr:Sheets>

    <gmr:Sheet>

      <gmr:Name>Sheet 0</gmr:Name>

      <gmr:MaxCol>1</gmr:MaxCol>

      <gmr:MaxRow>5</gmr:MaxRow>

      <gmr:Zoom>1.000000</gmr:Zoom>

      <gmr:Cols>

        <gmr:ColInfo No="0" Unit="80" MarginA="1" MarginB="1" HardSize="0"/>

        <gmr:ColInfo No="1" Unit="80" MarginA="1" MarginB="1" HardSize="0"/>

      </gmr:Cols>

      <gmr:Rows>

        <gmr:RowInfo No="0" Unit="20" MarginA="1" MarginB="1" HardSize="0"/>

        <gmr:RowInfo No="1" Unit="20" MarginA="1" MarginB="1" HardSize="0"/>

        <gmr:RowInfo No="2" Unit="20" MarginA="1" MarginB="1" HardSize="0"/>

        <gmr:RowInfo No="3" Unit="20" MarginA="1" MarginB="1" HardSize="0"/>

        <gmr:RowInfo No="5" Unit="20" MarginA="1" MarginB="1" HardSize="0"/>

      </gmr:Rows>

      <gmr:Cells>

        <gmr:Cell Col="0" Row="0">Month

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="General">

            <gmr:Font Unit="14" NAME="FontDef1">-adobe-helvetica-bold-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="1" Row="0">Budget

          <gmr:Style HAlign="4" VAlign="4" Fit="0" Orient="1" Shade="0" Format="General">

            <gmr:Font Unit="14" NAME="FontDef2">-adobe-helvetica-bold-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="0" Row="1">January

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="General">

            <gmr:Font Unit="14" NAME="FontDef3">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="1" Row="1">1000

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="#,##0.00_);[red](#,##0.00)">

            <gmr:Font Unit="14" NAME="FontDef4">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="0" Row="5">Total:

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="General">

            <gmr:Font Unit="14" NAME="FontDef5">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="1" Row="5">=sum(b2:b6)

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="#,##0.00_);[red](#,##0.00)">

            <gmr:Font Unit="14" NAME="FontDef6">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="0" Row="2">Feburary

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="General">

            <gmr:Font Unit="14" NAME="FontDef7">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="1" Row="2">513

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="#,##0.00_);[red](#,##0.00)">

            <gmr:Font Unit="14" NAME="FontDef8">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="0" Row="3">March

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="General">

            <gmr:Font Unit="14" NAME="FontDef9">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

        <gmr:Cell Col="1" Row="3">2400

          <gmr:Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" Format="#,##0.00_);[red](#,##0.00)">

            <gmr:Font Unit="14" NAME="FontDef10">-adobe-helvetica-medium-r-normal--*-120-*-*-*-*-*-*</gmr:Font>

          </gmr:Style>

        </gmr:Cell>

      </gmr:Cells>

    </gmr:Sheet>

  </gmr:Sheets>

</gmr:Workbook>

