<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>ben miller</Author>
  <LastAuthor>ben miller</LastAuthor>
  <Created>2005-01-17T19:25:24Z</Created>
  <LastSaved>2005-03-08T03:32:02Z</LastSaved>
  <Version>11.5606</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>9210</WindowHeight>
  <WindowWidth>11355</WindowWidth>
  <WindowTopX>480</WindowTopX>
  <WindowTopY>60</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s21">
   <NumberFormat ss:Format="Fixed"/>
  </Style>
  <Style ss:ID="s23">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="Sheet1">
  <Table ss:ExpandedColumnCount="6" ss:ExpandedRowCount="37" x:FullColumns="1"
   x:FullRows="1">
   <Column ss:Width="84"/>
   <Row>
    <Cell ss:MergeAcross="5" ss:StyleID="s23"><Data ss:Type="String">Estimated Income and Budget after Master's</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell><Data ss:Type="String">Net Income</Data></Cell>
    <Cell><Data ss:Type="Number">2600</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell><Data ss:Type="String">House Note</Data></Cell>
    <Cell><Data ss:Type="Number">600</Data></Cell>
    <Cell><Data ss:Type="String">no more than 700 (unless it includes taxes and insurance)</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Church</Data></Cell>
    <Cell><Data ss:Type="Number">525</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Property tax</Data></Cell>
    <Cell><Data ss:Type="Number">240</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Food</Data></Cell>
    <Cell><Data ss:Type="Number">200</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Savings</Data></Cell>
    <Cell><Data ss:Type="Number">200</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Electric</Data></Cell>
    <Cell><Data ss:Type="Number">100</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Toiletries</Data></Cell>
    <Cell><Data ss:Type="Number">100</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Phone</Data></Cell>
    <Cell><Data ss:Type="Number">80</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Car Insurance</Data></Cell>
    <Cell><Data ss:Type="Number">60</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Cable TV</Data></Cell>
    <Cell><Data ss:Type="Number">50</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Clothing</Data></Cell>
    <Cell><Data ss:Type="Number">50</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Gas</Data></Cell>
    <Cell><Data ss:Type="Number">50</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">House Insurance</Data></Cell>
    <Cell><Data ss:Type="Number">50</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Repairs</Data></Cell>
    <Cell><Data ss:Type="Number">50</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Cellphone</Data></Cell>
    <Cell><Data ss:Type="Number">35</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Water</Data></Cell>
    <Cell><Data ss:Type="Number">30</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Termite protection</Data></Cell>
    <Cell><Data ss:Type="Number">21</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Security</Data></Cell>
    <Cell><Data ss:Type="Number">18</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Car tag</Data></Cell>
    <Cell><Data ss:Type="Number">10</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Focus on Family</Data></Cell>
    <Cell><Data ss:Type="Number">10</Data></Cell>
   </Row>
   <Row ss:Index="26">
    <Cell><Data ss:Type="String">Miscellaneous</Data></Cell>
    <Cell ss:Formula="=R[-23]C-SUM(R[-21]C:R[-2]C)"><Data ss:Type="Number">121</Data></Cell>
   </Row>
   <Row ss:Index="36">
    <Cell ss:Index="2" ss:StyleID="s21"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s21"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <Selected/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>5</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <Sorting xmlns="urn:schemas-microsoft-com:office:excel">
   <Sort>Column B</Sort>
   <Descending/>
  </Sorting>
 </Worksheet>
 <Worksheet ss:Name="Sheet2">
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R8C3</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Sheet3">
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>

