<?xml version="1.0"?>
<Workbook xmlns:gmr="http://www.gnome.org/gnumeric/v2">
  <Summary>
    <Item>
      <name>application</name>
      <val-string>gnumeric</val-string>
    </Item>
    <Item>
      <name>author</name>
      <val-string>Egon Willighagen</val-string>
    </Item>
  </Summary>
  <Geometry Width="720" Height="528"/>
  <Sheets>
    <Sheet>
      <Name>Sheet1</Name>
      <MaxCol>4</MaxCol>
      <MaxRow>15</MaxRow>
      <Zoom>1.000000</Zoom>
      <PrintInformation>
        <PrintUnit Points="28.346457" PrefUnit="cm">top</PrintUnit>
        <PrintUnit Points="28.346457" PrefUnit="cm">bottom</PrintUnit>
        <PrintUnit Points="28.346457" PrefUnit="cm">left</PrintUnit>
        <PrintUnit Points="28.346457" PrefUnit="cm">right</PrintUnit>
        <PrintUnit Points="14.1732285" PrefUnit="cm">header</PrintUnit>
        <PrintUnit Points="14.1732285" PrefUnit="cm">footer</PrintUnit>
        <vcenter value="0"/>
        <hcenter value="0"/>
        <grid value="0"/>
        <monochrome value="0"/>
        <draft value="0"/>
        <titles value="0"/>
        <order>r_then_d</order>
        <orientation>portrait</orientation>
        <Header Left="" Middle="Sheet &amp;amp;[PAGE]" Right=""/>
        <Footer Left="" Middle="Page &amp;amp;[PAGE]" Right=""/>
        <paper>A4</paper>
      </PrintInformation>
      <Styles>
        <StyleRegion startCol="0" startRow="2" endCol="0" endRow="2">
          <Style Format="0"/>
        </StyleRegion>
        <StyleRegion startCol="2" startRow="0" endCol="3" endRow="0">
          <Style HAlign="8"/>
        </StyleRegion>
        <StyleRegion startCol="2" startRow="3" endCol="2" endRow="13">
          <Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" PatternColor="0:0:0" Format="General">
            <Font Unit="12" Bold="0" Italic="0">Helvetica</Font>
          </Style>
        </StyleRegion>
        <StyleRegion startCol="2" startRow="5" endCol="2" endRow="5">
          <Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" PatternColor="0:0:0" Format="General">
            <Font Unit="12" Bold="0" Italic="0">Helvetica</Font>
          </Style>
        </StyleRegion>
        <StyleRegion startCol="3" startRow="15" endCol="3" endRow="15">
          <Style HAlign="1" VAlign="4" Fit="0" Orient="1" Shade="0" PatternColor="0:0:0" Format="General">
            <Font Unit="12" Bold="0" Italic="0">Helvetica</Font>
          </Style>
        </StyleRegion>
      </Styles>
      <Cols>
        <ColInfo No="0" Unit="93" MarginA="1" MarginB="1" HardSize="0"/>
        <ColInfo No="1" Unit="10" MarginA="1" MarginB="1" HardSize="0"/>
        <ColInfo No="2" Unit="86" MarginA="1" MarginB="1" HardSize="0"/>
        <ColInfo No="3" Unit="89" MarginA="1" MarginB="1" HardSize="0"/>
        <ColInfo No="4" Unit="62" MarginA="1" MarginB="1" HardSize="0"/>
      </Cols>
      <Rows>
        <RowInfo No="0" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="1" Unit="7" MarginA="1" MarginB="1" HardSize="1"/>
        <RowInfo No="2" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="3" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="4" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="5" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="6" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="7" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="8" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="9" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="10" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="11" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="12" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="13" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
        <RowInfo No="15" Unit="15" MarginA="1" MarginB="1" HardSize="0"/>
      </Rows>
      <Cells>
        <Cell Col="2" Row="13" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="0" Row="12" Style="0">
          <Content>November</Content>
        </Cell>
        <Cell Col="3" Row="13" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="2" Row="0" Style="0">
          <Content>IN</Content>
        </Cell>
        <Cell Col="2" Row="12" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="3" Row="0" Style="0">
          <Content>OUT</Content>
        </Cell>
        <Cell Col="0" Row="11" Style="0">
          <Content>October</Content>
        </Cell>
        <Cell Col="3" Row="12" Style="0">
          <Content>700</Content>
        </Cell>
        <Cell Col="2" Row="11" Style="0">
          <Content>800</Content>
        </Cell>
        <Cell Col="0" Row="10" Style="0">
          <Content>September</Content>
        </Cell>
        <Cell Col="3" Row="11" Style="0">
          <Content>800</Content>
        </Cell>
        <Cell Col="2" Row="10" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="0" Row="9" Style="0">
          <Content>August</Content>
        </Cell>
        <Cell Col="3" Row="10" Style="0">
          <Content>700</Content>
        </Cell>
        <Cell Col="2" Row="9" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="0" Row="8" Style="0">
          <Content>July</Content>
        </Cell>
        <Cell Col="3" Row="9" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="2" Row="8" Style="0">
          <Content>900</Content>
        </Cell>
        <Cell Col="0" Row="7" Style="0">
          <Content>June</Content>
        </Cell>
        <Cell Col="3" Row="8" Style="0">
          <Content>1350</Content>
        </Cell>
        <Cell Col="2" Row="7" Style="0">
          <Content>900</Content>
        </Cell>
        <Cell Col="0" Row="6" Style="0">
          <Content>May</Content>
        </Cell>
        <Cell Col="3" Row="7" Style="0">
          <Content>700</Content>
        </Cell>
        <Cell Col="2" Row="6" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="3" Row="6" Style="0">
          <Content>700</Content>
        </Cell>
        <Cell Col="0" Row="5" Style="0">
          <Content>April</Content>
        </Cell>
        <Cell Col="2" Row="5" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="3" Row="5" Style="0">
          <Content>600</Content>
        </Cell>
        <Cell Col="0" Row="4" Style="0">
          <Content>March</Content>
        </Cell>
        <Cell Col="2" Row="4" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="0" Row="3" Style="0">
          <Content>February</Content>
        </Cell>
        <Cell Col="3" Row="4" Style="0">
          <Content>600</Content>
        </Cell>
        <Cell Col="2" Row="3" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="0" Row="2" Style="0">
          <Content>January</Content>
        </Cell>
        <Cell Col="2" Row="15" Style="0">
          <Content>=sum(C3:C14)</Content>
        </Cell>
        <Cell Col="3" Row="3" Style="0">
          <Content>600</Content>
        </Cell>
        <Cell Col="3" Row="15" Style="0">
          <Content>=sum(D3:D14)</Content>
        </Cell>
        <Cell Col="2" Row="2" Style="0">
          <Content>750</Content>
        </Cell>
        <Cell Col="3" Row="2" Style="0">
          <Content>1100</Content>
        </Cell>
        <Cell Col="0" Row="13" Style="0">
          <Content>December</Content>
        </Cell>
      </Cells>
    </Sheet>
  </Sheets>
  <UIData EditText="700" SelectedTab="0"/>
</Workbook>
