MFJ 22. december 2003
|
Dinas Regnskab for 2003 FORDELING PÅ KNUDER (UNIT: 1000 DKR ) |
|||||||||||||
|
Activity |
Budget type *) |
Budget |
Totalt Forbrug |
KVL IMF |
KVL IHH |
DJF DaNet |
AAU |
Skejby |
DTU |
FSL |
Risø |
Fælles kasse |
Rest |
|
Network |
|
||||||||||||
|
Head |
A |
20 |
20 |
20 |
|
|
|
|
|
|
|
|
0 |
|
Deputy head |
A |
10 |
10 |
|
|
10 |
|
|
|
|
|
|
0 |
|
Annual meeting (HJA) |
B |
25 |
30 |
|
|
20 |
10 |
|
|
|
|
|
-5 |
|
Dina workshops preparation: ML+HC, NT, MSL, GB+HØ |
A |
50 |
35 |
10 |
10 |
5 |
|
|
|
|
10 |
|
15 |
|
Dina workshops other costs: HC, NT, MSL, BG+HØ |
B |
50 |
41 |
3 |
7 |
6 |
|
|
|
|
25 |
|
9 |
|
General cost local |
A |
70 |
70 |
10 |
|
10 |
10 |
10 |
10 |
10 |
10 |
|
0 |
|
Secretariat, Webmaster and common gen. costs |
A / B |
100 |
100 |
100 |
|
|
|
|
|
|
|
|
0 |
|
Total, network |
|
325 |
306 |
143 |
17 |
51 |
20 |
10 |
10 |
10 |
45 |
|
19 |
|
Research School |
|
||||||||||||
|
Head |
A |
175 |
175 |
|
70 |
105 |
|
|
|
|
|
|
0 |
|
4 Experts, basic allowance 25: PS, RWp, PGT |
A |
100 |
75 |
25 |
|
|
25 |
|
25 |
|
|
|
25 |
|
Experts, special allowance 25 per summer school, 5 per workshop: EJ,RWp |
A |
35 |
19 |
|
|
14 |
5 |
|
|
|
|
|
16 |
|
2 Workshops (res 2004?) |
B |
50 |
25 |
|
|
25 |
|
|
|
|
|
|
25 |
|
1 Summer school (funded by NOVA- NorFA) |
B |
0 |
0 |
|
|
|
|
|
|
|
|
|
0 |
|
PhD course Foulum |
A |
30 |
30 |
|
|
30 |
|
|
|
|
|
|
0 |
|
General costs |
A |
5 |
5 |
|
5 |
|
|
|
|
|
|
|
0 |
|
PhD scholarships |
B |
0 |
0 |
|
|
|
|
|
|
|
|
|
0 |
|
Total, Research School |
|
395 |
329 |
25 |
75 |
174 |
30 |
0 |
25 |
0 |
0 |
|
66 |
|
Total expences |
|
720 |
635 |
168 |
92 |
225 |
50 |
10 |
35 |
10 |
45 |
|
85 |
|
Membership contribution |
|
780 |
780 |
300 |
|
230 |
50 |
50 |
50 |
50 |
50 |
|
0 |
|
Deviation from 2002 |
|
-60 |
-60 |
-60 |
|
|
|
|
|
|
|
|
0 |
|
To Fælles kasse |
|
|
0 |
|
|
-70 |
-10 |
-10 |
-10 |
-10 |
-10 |
120 |
0 |
|
Total Balance |
|
0 |
85 |
-20 |
|
-65 |
-10 |
30 |
5 |
30 |
-5 |
120 |
|
*) A: Fixed amount. Each institution disposes of the money as long as the work is done.
*) B: Estimated cost. The final amount should be accounted for.