ࡱ> fe T8\pkrussell Ba==a8X@"1:Calibri1:Calibri1:Calibri1:Calibri1 :Calibri1Q:Tahoma1Q:Tahoma1Q:Tahoma1:Calibri1 :Calibri1:Calibri14:Calibri1 :Calibri1:Calibri1:Calibri1,8:Calibri18:Calibri18:Calibri1>:Calibri14:Calibri1<:Calibri1?:Calibri1h8:Cambria1:Calibri1 :Calibri1:Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)"$"#,##0;\-"$"#,##0"$"#,##0;[Red]\-"$"#,##0"$"#,##0.00;\-"$"#,##0.00#"$"#,##0.00;[Red]\-"$"#,##0.0050_-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_-,'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=8_-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_-4/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-                                                                       ff  +  )  ,  *     P  P        `            a>  x@ @ 7 8@ @  x@ @ 7 x@ @ 7 x@ @ 7 0  x@ @ 7 p@ @ 7  ,x@ @ 7 x@ @ 7 0 8@ @  8@ @  8@ @  8@ @  0@ @   ,8@ @  0 <@ @   x@ @  p@ @   ,x@ @  0@ @  ,x@ @ 7 0@ @ 0@ @ x@ @ 2 x@ @ 2 p@ @ 2  ,x@ @ 2  x@ @2 p@ @2 x@ @  p@ @   ,x@ @  x@ @ p@ @  ,x@ @  x@@ x@ @  p@ @  x@ @ 0@ @  p@ @  8  ,8@ @  x@ @ 2 x@ @  |@ @  x@ @  x@ @  x@ @ 7 p@ @ 7  8@ @  8@ @  x@ @  x@  x@ @  x@ @ 7 |||@}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-} _-;_-* "}-} _-;_-* "}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_-;_-* "-@_-_) }}8 _-;_-* "-@_-_)    }}9 ???_-;_-* "-@_-_) ??? ??? ??? ???}-}: _-;_-* "}-}; _-;_-* "}U}< _-;_-* "-@_-_)  }-}= _-;_-* "}A}> _-;_-* "-@_-_) }-}? _-;_-* "}A}@ _-;_-* "-@_-_) }A}A _-;_-* "-@_-_) }A}B _-;_-* "-@_-_) }-}C _-;_-* "}-}D _-;_-* "}A}E _-;_-* "-@_-_) }A}F _-;_-* "-@_-_) }A}G _-;_-* "-@_-_) }A}H _-;_-* "-@_-_) }-}I _-;_-* "}-}J _-;_-* "}-}K _-;_-* "}-}L _-;_-* "}-}M _-;_-* "}-}N _-;_-* "}-}O _-;_-* "}-}P _-;_-* "}-}Q _-;_-* "}-}R _-;_-* "}A}S _-;_-* "L-@_-_) }A}T _-;_-* "L-@_-_) }A}U _-;_-* "L-@_-_) }-}V _-;_-* "}A}W _-;_-* "-@_-_) }-}X _-;_-* "}-}Y _-;_-* "}A}Z _-;_-* "P-@_-_) }A}[ _-;_-* "P-@_-_) }A}\ _-;_-* "P-@_-_) }A}] _-;_-* "P-@_-_) }-}^ _-;_-* "}A}_ _-;_-* "P-@_-_) }A}` _-;_-* "P-@_-_) }A}a _-;_-* "-@_-_) }A}b _-;_-* "-@_-_) }A}c _-;_-* "-@_-_) }-}d _-;_-* "}-}e _-;_-* "}-}f _-;_-* "}-}g _-;_-* "}-}h _-;_-* "}-}i _-;_-* "}-}j _-;_-* "}-}k _-;_-* "}-}l _-;_-* "}-}m _-;_-* "}-}n _-;_-* "}A}o _-;_-* "P-@_-_) }-}p _-;_-* "}-}q _-;_-* "}A}r _-;_-* "-@_-_) }-}s _-;_-* "}A}t _-;_-* "-@_-_) }A}u _-;_-* "-@_-_) }-}v _-;_-* "}-}w _-;_-* "}A}x _-;_-* "-@_-_) }A}y _-;_-* "-@_-_) }A}z _-;_-* "-@_-_) }A}{ _-;_-* "-@_-_)  20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`"LBudget based on x students9Budget Summary  ;<a|fvf`@@bZ  3 A@@  WLItem FACULTY COSTS AccommodationPer Diem Insurance STUDENT COSTS OTHER COSTSClassroom rental Group mealsInternet accessEntrance fees for field tripsTips Highway tollsGuest lectures (honoraria)TOTALTOTAL PROGRAM FEEOVERALL COST TO STUDENTFlightBooksSpending moneyTotal Program Fee Total CostPer Student CostTotal Cost to StudentCanadianSUBTOTAL,**Please obtain exchange rate from oanda.comBudget SummaryTotal)Sessional and/or Teaching Assistant CostsContingency FundTransportation(Airfare and on-the-ground transportationAConsider whether you need to arrive/depart before/after the groupVisas If requiredOtherAs outlined in proposalOn-site group transportationE.g. Bus rental Student fees.E.g. Local language tutoring, volunteering feeitemizedMiscellaneous expenses#Salary/stipend/honorarium/expenses For local contacts"Contribution to local organization!E.g. For service-learning program ExplanationProgram Director NotesCommunication costs3For the teaching team. E.g. Cell phone, email, etc.VisaPer faculty member costEXCHANGE RATE: NUMBER OF FACULTY: NUMBER OF STUDENTS: If not includedLocal daily transportationMealsOVERALL COST WITH AWARD9GROUP STUDY PROGRAM BUDGET SUMMARY PROGRAM NAME AND YEAR$ Other Costs Student Costs Faculty CostsLApprox $xxx per 3 credit course for domestic students (updates May 1 yearly)[foreign currency] 7% of overall costs ("Subtotal")5TRU SEMINAR BUDGET WORKSHEET - PROGRAM NAME AND YEAR First Aid Kit Additional TRU Fees $00.00/student TRU Tuition TRU International Mobility Award=you should be covered by TRU - if not, please put amount hereTRU FeesRD SE{E kFGGGHIcJqKccB T8 =Y•؞  dMbP?_*+%,N&ffffff?'ffffff?(?)?M \\TRU-UNIV-PS1\IB3057_1-KON3648 oXX8 1/2x11Courier NewTimes New Roman ++++0  XX8SPLX8554E_6PCLXL[o ++++o 4!*eo o 4!*dInTray1InTray2InTray3InTray4InTrayLCTInTrayManuald}H<bArialddXXP_ArialCourier NewTimes New RomanSymbolWingdings ArialCourierTimes New RomanSymbolWingdings#ivKo splwow64.exe  gda("FXX333333?333333?&<3U} m D} I6D}  D} 6D} $ D='',',',','@',@'g@',',@ ', ',@ ',@ ',@ ',',@',@,,,@,,@,@,,@,,,h@,@,,@, xDyyyyz >6~ ?? vvvvII @8~ ?.@vvvvII @7~ ??vvvvII JK rB L LJVCCIIIIIIIIIIIIIIIIIIIIIIIIIIIIIII& J K0 ww L K1HCCIIIIIIIIIIIIIIIIIIIIIIIIIIIIIII& EF {5{ANCC J M N!O DD!O DD kPP J M!NO LD!O  DD kPP J~ qN@ Nf! O D D kPP J MJ N O ! O  D D kPP J" M# N O ! O  D D kPP JE QNO~ O4@ kPP J2 M3 N O ! O D D N R J MNO!O DDN J$ M%NO!O DDN S TT!U4@ DD#U4@( %u VCCVNNNOVCC EF t tWN J& M'NO LD!O DDN J MNO!O DDN J MNO!O DDN J( M)NO!O DDN J MNO!O DDN J M*NO!O DDN S TT!U' DD#U  %NVNNNON EF t uWN J MNO!O# DDN J MNO!O DDN J MNO!O  DDN J+ MNO!O DDNDl">22:_zz<~jtx6jjtjtr6MMM ,@!,",#@$,%@&,'h@(h@),*@+,,,-@.,@/,0,1,@2,@34,5,@6@7,8,9@:,@;,@<@ J MNO! O! D D N !J- !M, !NO!!O" D!D!N "J. "M/ "NO!"O D"D"N #S #TTU##U %"O#N$deiffN %_ %`\]'%]4@D#DD%N&XYNNON 'g 'jC 'il%'fgfffff?*D%Q? 'VCC (hF (pG(i~ (f!(f% D(D(N)VMNNON *Z *[\!*]:m?. D*D'*]ffffff5@*D%D'D( *VCC+VMNNOVCC,VMNNON -E-HFFGVCC .J .MNN.O:m?6D* .VCC /J/MNNfVCC 0J: 0M90NNfN 1J; 1M91NNON 2J4 2M#2NNfVCC 3JH 3sA 3ii!3f D3D3 3VCC 4J4MNNfV^^ 5J5MNNON 6_ 6`\\#6]:m?: %.5a6N7abbbcN8VNNNON 9E<9FFFGN :J :NNN:O:m?<D6:N ;JI ;NNN~ ;O@@;N <Z< <\\\!<]b/4 D:D;<N>0MYYOScc|&M&..2_&"O"G6$ <' ( (    N(YX?+ 3  ]4@ PZBBA̬ <=B11*[# of days]<f  TY X?2K3]4@ x'q@o^  <$ per credit <G     TY X?23]4@ syDnE՚0  < # of credits<G  Melanie Anderson3Melanie Anderson3Melanie Anderson>@<danbnA !  2ggDggh'h T8  O  dMbP?_*+%,&ffffff?'ffffff?(?)?",333333?333333?&<3U} D} %D}  D} $ D X^X@@^@@@@ X@ w=wmmm BF V@O4@Z NO< DDD V?nZ ^^^ V>OZ# NOgfffff?Z' NKO Z( o9 ]#DDDDDDq /??///0 % *   PH 0(  >@ ggD Oh+'0HPl Enrolment Services krussellMicrosoft Excel@'@@Nc ՜.+,0H PXx  UBC Enrolment Services Budget based on x studentsBudget Summary('Budget based on x students'!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTVWXYZ[\^_`abcdRoot Entry FWorkbook$SummaryInformation(UDocumentSummaryInformation8]