ࡱ> ML - \p Kevin Murphy Ba==<`<&8X@"14Arial14Arial14Arial14Arial14Arial14Arial14Arial14Arial14Arial14Arial1 4Arial1 4Arial14Arial14Arial14Arial14Arial14Arial14Arial14Arial14Arial14Arial194Arial194Arial1=4Arial1 4Arial14Arial1 4Arial1 4Arial1 4Arial1>4Arial1 4Arial1=4Arial1>4Arial1>4Arial1=4Arial1>4Arial1 4Arial1h4Arial+" "#,##0;\-" "#,##05" "#,##0;[Red]\-" "#,##07" "#,##0.00;\-" "#,##0.00A" "#,##0.00;[Red]\-" "#,##0.00e*0_-" "* #,##0_-;\-" "* #,##0_-;_-" "* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-u,8_-" "* #,##0.00_-;\-" "* #,##0.00_-;_-" "* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.0050_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-=8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0000 0.0000.0 [$-809]#,##0                + )    ! " !   "  @@  @   @ "< @ "8 @  @    "4  (@@  @   @  $    @@  $ @  $  `  (   (  ( "8  (   (  (  ,   (   (   ,   (  (  (   (0  (  h  (   h   ,  (  (  ,   h  (  (  h  h  h  (  $ @  (@      (@@  (@  , @  , @  ( @  (  , @  , @   h)  `)  d)  h)   l)  h  ,  ,  ,  ,  ,  ,   (  h  d   l   h)  ( !8   h) # ,  l # l " h) $ l) $ h) " l) % ,   , & (    h ! h ` ExpenditurelJIncomevSheet3a"XExpenseAmount TransportOnline registrationRegistration packsSignage Insurance Bank chargesHire of poster boardsCost of photographerWebsiteConference Facilities & SupportAdditional CostsTotal$Administration & local support costs?LunchesTea/coffee/biscuitsWebsite (minsoc)Conference badges (MinSoc)Committee expensesConference Title& & & & & & & & & & & & Date of Conference: & & & & & .BudgetActualVarianceINCOME Registrations Sponsorship Abstract fee DonationsVAT* TOTAL INCOMEStudentMember Non-member30Technical ProgrammeLecture rooms costsInvited speakers' costsAbstract volume ProductionPoster sessionsRoom hire for poster sessions Refreshments for poster sessionsField guide production costs/Vehicle insurance, comprehensive, driver policy Hire of Venue'Workshop notes/handout production costsConference DinnerCatering EntertainmentSocial Programme PublicityPostersFliers CircularsAdvertisements Hire & operation of AV equipment Field tripsWorkshop 1 - 30/820 2 - 3-4/940Conference cateringIce-breaker venueMinSoc fee (200x15)10% contingencyGuide(s) Speaker costs Student-late Member-lateNon-member-late 200 delegates Abstract feesOne-dayIce-breaker drinks/nibbles Staff SupportTotalsXXX Meeting Budget Lines Field trip 1 Field trip 2 Workshop 1 Workshop 2Student helpers1XXX Meeting: Delegate Fees & Example Calculations7XXX Meeting: Sponsorships / SIGS / DMG and other inputsXXXZ {~V@-62:Icc -   w4+5L>FI  dMbP?_*+%M Samsung CLP-300 Series ߁ 4dXXA4PRIVCourier Newd2222222222" O,,??U}  }  }  } -} q }  } q }   } q } F} E}  w    >@ @ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ >@ ,O +, ji  2wi . ./22;BB w .. w 0  w 2&***  w`b 2  ' *B**Bx_l 2  ( *B**Bx_l 2  : *B**Bx_l  2  ) *B* *Bx_l 2* *B* *Bx_l  2  + *B* *Bx_l  2   *B* *Bx_l  2  , *F* *Ew_l XPYYZ[ZYYZYw_l X YYZ[hYYZYw_l X Y-YZ[hYYZYw_l X Y.YZ[hkopYw_l XQYYZ[\YopYw_l X YYZ[hYopYw_l X YDYZ[hYopYw_l X Y-YZ[hYopYw_l X Y.YZ[hkopYw_l XRYYZ[\YopYw_l X YYZ[hYopYw_l X YMYZ[hYopYw_l X Y/YZ[hYopYw_l X Y2YZ[hYopYw_l X YEYZ[hYopYw_l X Y0YZ[hkopYw_l XSYYZ[\YqpYw_l X YYZ[\YqpYw_l D l$<<<<<<2<<<08880888808888880 >@! >@" >@# >@$ >@% >@& >@' >@( >@) >@* >@+ >@, >@- >@. >@/ >@0 >@1 >@2 >@3 >@4 >@5 >@6 >@7 >@8 >@9 >@: >@; >@< >@= >@> >@? >@ X YM YZ[hYqpYw_l !X !Y/!YZ[hYqpYw_l "X "Y2"YZ[hYqpYw_l #X #YE#YZ[hYqpYw_l $X $Y0$YZ[hkopYw_l %XYYZ[hYqpYw_l &X1&YYZ[\YqpYw_l 'X 'Y'YZ[hYqpYw_l (X (Y/(YZ[hYqpYw_l )X )Y2)YZ[hYqpYw_l *X *Y3*YZ[hkrpYw_l +2@ +<4 +AC + w_l ,2 ,  ,F4,ACEw_l -2 -  -  -F4-ACEw_l .e4.++f=g++f+wmn /e /+A/+f]g++f]xmn 0e 0+L0+fGg++fHwmn 125 1*<@1* 1 w_l 2 62*]^BB^]x_l 3 73*B^BB^Bx_l 4 84*]^BB^]x_l 5 5*]^BB^]x_l 6 96*]^BB^]x_l 7 7B^BB^Bx_l 8  8B@8*Bx_l 9<@9*<w_l :  :B4:*Bx_l ;  ;<@;* ; w_l <  <*<@<* < w_l = T =B4=*Bx_l >  >B4>*Bx_l ?  ?B4?*Bx_l Dl88888$08888:<J0888,,,,,*0"06800@ >@A >@B >@C >@D >@E >@F >@G >@H >@I >@J >@K >@L >@M >@N >@O >@P >@Q >@R >@S >@T >@U >@V >@W >@X >@Y >@Z >@[ >@\ >@] >@^ >@_ >@ @  @B4@*Bx_l A B AB4A*Bx_l B1 B<4B* B w_l C  C<4C* C w_l D  DB4D*Bx_l E EB4E*Bx_l F<4F* F w_l G+CG^<<<<Bx_l H2NHkkoo H wac I2NIsI*twst J2J*J `K>K>K*K `L4L5L*L `M?M5M*M `N?NDN*N `O?ODO*O `P?PDP*P `Q*Q `R2R*R `S2SIS*S `TF T23GT*T `UE U56HU*U `V*V `W0W*W `X2X*X `Y2YJJJ*Y `Z>Z>JJJ*Z `[>[>JJJ*[ `\>\>JJJ*\ `]4]5]*] `^?^5^*^ `_?_D_*_ `Dl006600(*0,(((((((..&(((((` >@a >@b >@c >@d >@e >@f >8g >8h >8i >8j >@k >@l >@m >@n >@o >@p>@q>@r>@s>@t>@u>@v>@`?`D`*` `a?aDa*a `b*b `c2c*c `d2dId*d `eF e23Ge*e ` fE 56H * `d g2 - * `d h0 - * `d i - * `d j9j*j `n2o2p2 p23r72(((.$$$$  >@  7gg -  LJQdsu  dMbP?_*+%MFX DocuCentre-II C6500e-II C65 Q8 4d,,A4 Q!FX DocuCentre-II C6500N@i dH  Arial  0#_0" d,,??U} } } } } U} L      ,U    :      ! " " " # LI%&'& #  # # ($%)%)M~ Nf@MMMM ~  Nd@ MMMM~ Na@ MM~ (9@ $"~ KI@)@ LL %)~ O4@ P"~ QI@% R@@ DD S~  O4@  P"~  QI@%R@@ D D S~ O.@ P"~ QI@%Rp@ DD~ (A@ $#~ Kd@ )@  %)~ O>@ P#~ Qd@ RV@    LL S~ O9@ P#~ Qd@ R@   LL S~ O4@ P#~ Qd@ Rȩ@   LL~ (I@ $$~ K`h@ ) @  %)~ OD@ P$~ Q`h@ Rx@   S~ OD@ P$~ Q`h@ Rx@   S~ OA@ P$~ Q`h@ R@  ~ (4@ $F~ KN@ )@  %)~ O4@ PF~ QN@ R@   S~ O.@ PF~ QN@ R @   S~ O.@ PF~ QN@ R @  ~ (>@ $G~ Ki@ )p@  %)~ O>@ PG~ Qi@ Rp@   S~ O9@ PG~ Qi@ R@   S~ O4@ PG~ Qi@ R@@  ~ (D@ $H~ Kl@ )@ %)~ OD@ PH~ Ql@ R@   S~ OA@ PH~ Ql@ Rr@  S~ OA@ PH~ Ql@ Rr@ ~ ($@ $K~ KR@)p@ %)~ O$@ PK~ QR@ Rp@   T~  O$@  PK~  QR@Rp@ T~ O$@ PK~ QR@Rp@ ~ (a@ $J~ K>@)h@ %)~ O^@ PJ~ Q>@ R @   M~  OY@  PJ~  Q>@Rp@ M~ OT@ PJ~ Q>@R@ #(i@* %  L U#V@ % %)#Mf@ % ￾ MM# W@ %  M# Md@ % ￾  MM #W@@ %M#Ma@ % ￾ MM#WW@ %($K)%)($K)%)($K)%) (; $%~ )@ %) (<$ %=~ )@ %) (< $> %?~ )@ %) ($%)%) ($ %%~ )@ %) ( $%~ )p@ %)($%)%) #! $%#Vy@ %￾ %)      ! " " ">0:::XFFFFFF8BF"B8Q: !"#$%&'()*+,-./0123458:;<=>? # LI %&'& # # !(!$%)%)! M~ ! Nb@! MMMM~ !Na@ !MM~ "(4@ "$"~ "KI@")@@#"")LL "%)~ " O.@ " P"~ " QI@%"Rp@#D" D" "S~ "O.@ "P"~ "QI@%"Rp@#D"D"~ #(I@ #$#~ #Kd@#)@$" #%)~ # O9@ # P#~ # Qd@#R@$##)LL#S~ #O4@ #P#~ #Qd@#Rȩ@$##)LL~ $(D@ $$$~ $K`h@$)x@%" $%)~ $ OA@ $ P$~ $ Q`h@$R@%#$S~ $OA@ $P$~ $Q`h@$R@%#~ %(4@ %$F~ %KN@%)@&" %%)~ % O.@ % PF~ % QN@%R @&#%S~ %O.@ %PF~ %QN@%R @&#~ &(>@ &$G~ &Ki@&)p@'" &%)~ & O9@ & PG~ & Qi@&R@'#&S~ &O4@ &PG~ &Qi@&R@@'#~ '(D@ '$H~ 'Kl@')@(" '%)~ ' OA@ ' PH~ ' Ql@'Rr@(#'S~ 'OA@ 'PH~ 'Ql@'Rr@(#~ (($@ ($K~ (KR@()p@)" (%)~ ( O$@ ( PK~ ( QR@(Rp@)#(T~ (O$@ (PK~ (QR@(Rp@)#~ )(a@ )$J~ )K>@))h@*" )%)~ ) OY@ ) PJ~ ) Q>@)Rp@*#)M~ )OT@ )PJ~ )Q>@)R@*##*(i@" %"' *L *U#*V@5 %") *%)#* Mb@* %"' ￾ * MM #*W@ %")*M#*Ma@* %"'￾ *MM#*WW@" %")+($K)%),($K)%)-($K)%) .(; .$%~ .)@ .%) /(</$/%E@)@@ /%) 0(< 0$>0%D@)@ 0%) 1(1$%)%) 2(2$%)%) 3( 3$%~ 3)p@ 3%) 4( 4$%)%) 5#! 5$%#5V@" %*3￾ 5%) 8uV :vW~ :@ ;vW~ ;@ <vW~ <@@ =vW~ =y@ >vW~ >@@?v>0Jh$-68<@""8"Q@ABCDEFGHIJK @vW~ @@Av BvW~ B@@ CvW~ Cp@ DvW~ D@ EvW~ E@FvGvHvIvJv KvW#KvW@ %:I  >@8887 -  v  dMbP?_*+%"??U>@7 Oh+'0HPh AdministratorKevin MurphyMicrosoft Excel@P@m@`՜.+,0 PXt | Desktop Services'  ExpenditureIncomeSheet3  Worksheets  !"#$%&'()*+,-./0123456789:;=>?@ABCEFGHIJKRoot Entry FWorkbook wSummaryInformation(<DocumentSummaryInformation8D