ࡱ > I
! " # $ % & ' ( ) * + , . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ? @ A B C D E F G H K L M N R o o t E n t r y F / LJ
W o r k b o o k $P M s o D a t a S t o r e L L 4 S K W H B H 1 B = = 2 L L I t e m
- 6 P r o p e r t i e s } K Q X Z E O M F C = = 2 L L I t e m
P r o p e r t i e s O S u m m a r y I n f o r m a t i o n (
D o c u m e n t S u m m a r y I n f o r m a t i o n 8 C o m p O b j & l ZO \ p Samara B a = = I8 X@ " 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 4 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 , 8 C a l i b r i 1 8 C a l i b r i 1 8 C a l i b r i 1 > 1 4 1 < C a l i b r i 1 ? C a l i b r i 1 h 8 C a m b r i a 1 C a l i b r i 1
C a l i b r i ""#,##0;\-""#,##0 ""#,##0;[Red]\-""#,##0 ""#,##0.00;\-""#,##0.00 # ""#,##0.00;[Red]\-""#,##0.00 5 * 0 _-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_- , ) ' _-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_- = , 8 _-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_- 4 + / _-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- ""#,##0.00
ff + ) , * P P ` a > 4 a @ 4 ! 4 4 @ " ! ! ! ! " ! 4 @ 4 ! | | ^ X(}A }
_-;_-* " ef -@_- }A }
_-;_-* " ef -@_- }A }
_-;_-* " ef -@_- }A }
_-;_-* " ef -@_- }A }
_-;_-* " ef -@_- }A }
_-;_-* " ef -@_- }A }
_-;_-* " L -@_- }A }
_-;_-* " L -@_- }A }
_-;_-* " L -@_- }A }
_-;_-* " L -@_- }A }
_-;_-* " L -@_- }A }
_-;_-* " L -@_- }A }
_-;_-* " 23 -@_- }A }
_-;_-* " 23 -@_- }A }
_-;_-* " 23 -@_- }A }
_-;_-* " 23 -@_- }A }
_-;_-* " 23 -@_- }A } !
_-;_-* " 23 -@_- }A } "
_-;_-* " -@_- }A } #
_-;_-* " -@_- }A } $
_-;_-* " -@_- }A } %
_-;_-* " -@_- }A } &
_-;_-* " -@_- }A } '
_-;_-* " -@_- }A } (
_-;_-* " -@_- } } )
} _-;_-* " -@_-
} } *
_-;_-* " -@_- ??? ??? ???
??? }- } /
_-;_-* " }A } 0
a _-;_-* " -@_- }A } 1
_-;_-* " -@_- }A } 2
_-;_-* " ? -@_- }A } 3
_-;_-* " 23 -@_- }- } 4
_-;_-* " } } 5
??v_-;_-* " ̙-@_-
}A } 6
} _-;_-* " -@_- }A } 7
e _-;_-* " -@_- }x } 8 _-;_-* " -@_
} } 9
???_-;_-* " -@_ ??? ???
???
??? }- } ;
_-;_-* " }U } <
_-;_-* " -@_ }- } =
_-;_-* "
20% - Accent1M
2 0 % - A c c e n t 1 ef %
20% - Accent2M "
2 0 % - A c c e n t 2 ef %
20% - Accent3M &
2 0 % - A c c e n t 3 ef %
20% - Accent4M *
2 0 % - A c c e n t 4 ef %
20% - Accent5M .
2 0 % - A c c e n t 5 ef %
20% - Accent6M 2
2 0 % - A c c e n t 6 ef %
40% - Accent1M
4 0 % - A c c e n t 1 L %
40% - Accent2M #
4 0 % - A c c e n t 2 L渷 %
40% - Accent3M '
4 0 % - A c c e n t 3 L %
40% - Accent4M +
4 0 % - A c c e n t 4 L %
40% - Accent5M /
4 0 % - A c c e n t 5 L %
40% - Accent6M 3
4 0 % - A c c e n t 6 Lմ %
60% - Accent1M
6 0 % - A c c e n t 1 23 %
60% - Accent2M $
6 0 % - A c c e n t 2 23ږ %
60% - Accent3M (
6 0 % - A c c e n t 3 23כ %
60% - Accent4M ,
6 0 % - A c c e n t 4 23 %
60% - Accent5M 0
6 0 % - A c c e n t 5 23 % !
60% - Accent6M 4
6 0 % - A c c e n t 6 23 % " Accent1A A c c e n t 1 O % # Accent2A ! A c c e n t 2 PM % $ Accent3A % A c c e n t 3 Y % % Accent4A ) A c c e n t 4 d % & Accent5A - A c c e n t 5 K % ' Accent6A 1 A c c e n t 6 F % ( Bad9 B a d % ) Calculation C a l c u l a t i o n } % *
Check Cell
C h e c k C e l l % ??? ??? ??? ??? + C o m m a ,( C o m m a [ 0 ] -& C u r r e n c y .. C u r r e n c y [ 0 ] / Explanatory TextG 5 E x p l a n a t o r y T e x t % 0 Good; G o o d a % 1 Heading 1G H e a d i n g 1 I}% O 2 Heading 2G H e a d i n g 2 I}% ? 3 Heading 3G H e a d i n g 3 I}% 23 4 Heading 49 H e a d i n g 4 I}%
5 Inputu I n p u t ̙ ??v% 6 Linked CellK L i n k e d C e l l } % 7 NeutralA N e u t r a l e % " N o r m a l 8 Noteb
N o t e 9 Outputw O u t p u t ???% ??? ??? ??? ??? :$ P e r c e n t
; Title1 T i t l e I}%
< TotalM T o t a l % O O = Warning Text? W a r n i n g T e x t % X T a b l e S t y l e M e d i u m 2 P i v o t S t y l e L i g h t 1 6 ` 3 Sheet1 , 5 u( & Expenditure Year 1 Year 2 Year 3 Year 4 Year 5 Income TOTALS Travel Expenses Programme/activity costs ɫҹ M&M Fund) Fixed Car Allowance inc. NI contributions Book Allowance) Office (phones, stationery, heating etc.)
Further notesn Resettlement grant may also be payable and, if so, costs would be met in accord with the Plan for Partnership.] Appropriate housing to the standards set down in the Plan for Partnership will be provided. & Training & events not covered by EM2/33 all grossed up for income tax & national insurance.@ T h e a l l o w a n c e w i l l b e s u b j e c t t o e m p l o y e r s N a t i o n a l I n s u r a n c e , L which will be added to the total cost to be recovered from the local church.I Property repairs, Buildings insurance, Water & sewage rates, other rates; Removal costs (50%)! EM 2/3 personal development costs EM 2/31 Start-up Costs (Laptop, mobile, office equipment)" Other Expenses (eg. subscriptions)L Housing Allowance: Council Tax, rent (if applicable), Property maintenance, (assumes 2% increase pa.)H Stipend, NI, Pension (up-to-date amounts are available from ɫҹ Finance) Accommodation for the CRCW. xxx Synod grant / contribution ? Grants & Trusts ?
Fundraising ? xxx ɫҹ (local church/es)c The church would provide a manse, rent property appropriate to the CRCW or pay a housing allowance. Potential organisational partners may be able to contribute income towards running costs/programme costs and external grants may able to be sourced.J Specimen Budget for CRCW Project : xxx Pastorate. (as given at April 2024) * , %- Y K. b0 1 c c B
ZO * ; K N
d MbP?_ * + % & vn?' vn?( ~?) ~?M * E P S O N A L - C 1 7 5 0 N O N A L - C 1 7 5 0 N , L o 8R L 4d X X A 4 8R E P S O N A L - C 1 7 5 0 N N(@y d H T i m e s N e w R o m a n p_ " d XX
BP(?
BP(? & T( U } ? } I E } E } $ E } m } *
@
>
[ % [ [ [ \ \ \ \ @ ? ? ? ? ? @ @
A
D
D
D
D
D A
A ] ] ] ] @ ? ? ? ? ? ? ?
I ~
? `{@ * ? Hz>@ D d D * ? Լ5O@ D d D * ? sDO@ D d D * ? >+@ D d D ? # ? JC
A
%
T
V V V
C
$ ? @@? @? @@? @? @ ? # ? R@
% X V V V
@ $ ? @@? @? @@? @? @ ? # ? R@
% X V V V
@ $ ? X@? X@? X@? X@? X@ ? # ? @
% X V V V
I ~
? @@ ? # ? @@
% p X V V V
I $ ? @? @? @? @? @ ? # ? X@
% p Q G G G
I $
? @@E @E @@E @E @
? #
? R@
%
X V V V
C $ ? b@E c@E c@E c@E @d@ ? # ? `@
% X V V V
I $ ? u@E Pv@E v@E 0w@E w@ ? # ? p@
% X V V V
@ $
? @@E @E @@E @E @
? #
? R@
%
X V V V @ # O @
%
# O Hz~@
%
# O ԼuY@
%
# O sD@
%
# O >YJ@
%
? # O JCA
%
I $ Y @@Y @Y A@Y @Y @ J ~
Y I@ T V V
I Z Z Z Z Z J Z T V V
I Z Z Z Z Z J Z T V V
I Z Z Z Z Z J Z T V V
I L L L L L J L V V V
I ~
L @ L L L L J ~
L @ G G G
H # B r@
% # B Hz~@
% # B Լi@
% # B sD@
% # B >y@
% B # B }A
% V V V @ F F F F F ? F @ ? ? ? ? ? ? ?
A ? ? ? ? ? ? ? @ ? ? ? ? ? ? ?
@
~
? @ * ? 3333@ D d D * ? 9vj@ D d D * ? czC@ D d D * ? ˥~r)@ D d D ? ? A
- W W W W
I $ ? @? @? @? @? @ ? ? X@ P P P P
I $ ? @? @? @? @? @ ? ? @ P P P P
@ $ ? @? @? X@? X@? X@ ? ? @ P P P P
@ ! $ ? @? @? @? @@? @@ ? ? @ P P P P
I " $ ? j@? @? ^@? @? X@ ? ? 6@ W W W W D l& ~ #y y y _ y y y y y ^ 6 6 6 6 N & *q q q q ! " # $ % & ' ( )
H # B @
% # B 3333#@
% # B 9vV@
% # B cz
@
% # B ˥~r@
% ? # B lA
% @ ! H F F F F F ? F " H F F F F F ? F
# [ # [ [ [ [ [ [ [ [ [ [ [
$ U $ U U U U U U U M M M M
% T # % T T T T T T T T T T
& N & K
' >
( R $ ( G G G G G G G G ) S . . , ( > @ d d d
# #
% %
$ $
7 g g D
This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
! " # $ % '
DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm
Oh +'0 H P d |
Ian Owers Samara Andrews Microsoft Excel @ fQi@ |/&w@ ҒL
՜. +,D ՜. +, H P X ` h p
x Sheet1 Worksheets ( i q } ! lcf76f155ced4ddcb4097134ff3c332f TaxCatchAll
F Microsoft Excel 2003 Worksheet Biff8 Excel.Sheet.8 9q