ࡱ> OQ  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNRRoot Entry F@0 G PWorkbookSummaryInformation(DocumentSummaryInformation8 \p Administrator Ba==xi-8X@"1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1.Times New Roman1e0}fԚ1.Times New Roman1.Times New Roman1.Times New Roman1.hTimes New Roman1.@Times New Roman1. Times New Roman1.$Times New Roman1.TTimes New Roman1@0}fԚ1e|wi1.Times New Roman160}fԚ1.Times New Roman1( ^wifԚ Std W51(T ^wifԚ Std W51(@ ^wifԚ Std W51( ^wifԚ Std W51( ^wifԚ Std W51( ^wifԚ Std W51ze0}fԚ1 ze0}fԚ1<ze0}fԚ1ze0}fԚ1ze0}fԚ14ze0}fԚ14ze0}fԚ1ze0}fԚ1h8ze0}fԚ1,8ze0}fԚ18ze0}fԚ18ze0}fԚ1>ze0}fԚ1?ze0}fԚ1 ze0}fԚ1ze0}fԚ1 ze0}fԚ"$"#,##0;\-"$"#,##0"$"#,##0;[Red]\-"$"#,##0"$"#,##0.00;\-"$"#,##0.00#"$"#,##0.00;[Red]\-"$"#,##0.005*0_-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- "US$"#,##0_);\("US$"#,##0\)% "US$"#,##0_);[Red]\("US$"#,##0\)&!"US$"#,##0.00_);\("US$"#,##0.00\)+&"US$"#,##0.00_);[Red]\("US$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)4/_-* #,##0.00_-;_-* #,##0.00\-;_-* "-"??_-;_-@_-#,##0_);\(#,##0\).)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_- ##,###,#,##0_);\(#,##0,\) #,##0,#,##0_);[Red]\(#,##0\) ##,##0,##,###,\);\(##,###,\)\(##,###,\);\(##,###,\) 0.00_ #,##0.00_);\(#,##0.00\)0.00_);[Red]\(0.00\)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)                                       a>         !`     "       # $P %P &  & '  ( )ff * +  8@   ,   1#<    ,  ,  #< #< 1#  ,   ,  , 1#  <  <   !     #< !8 #8  ( +<  +<  +<  <   <   <   <  !8@ !8@ !8 @  ,  l 1#| !  8  8 "8    8@ 8@  8 8 @ 8@ #< @ 1#< +<  +|   l  8@ 8@ 8  8  8@ *8@ *8@@     !8  ( 8 *8@ *8@ *8   !<  !!8  !!8   8@ 8@@ 8@ *8@ @ *8 @ 8@ 8@ !8@ ! (8@  !!8  !!8  , 8 8@ "0 "8 8@@ 8@ 8 @ 8 8  x@@  x@  x@  8  "0  "8 8 @ 8@ @ 8@ 8 @   8@@  8@  8@ 8@@ 8@ 8 @ 0 8 ||EC}A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef;_(@_) }A} (* "-"??ef ;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L;_(@_) }A} (* "-"??L ;_(@_) }A} (* "-"??23;_(@_) }A} (* "-"??23;_(@_) }A} (* "-"??23;_(@_) }A} (* "-"??23;_(@_) }A}  (* "-"??23;_(@_) }A}! (* "-"??23 ;_(@_) }A}& e(* "-"??;_(@_) }U}' (* "-"??;_(@_)  }A}( a(* "-"??;_(@_) }}* }(* "-"??;_(@_)    }A}. }(* "-"??;_(@_) }x}/(* "-"??;_(  }-}1 (* "-"??}A}2 (* "-"??;_(}A}3 (* "-"??;_(}A}4 (* "-"??;_(}A}5 (* "-"??;_(}A}6 (* "-"??;_(}A}7 (* "-"?? ;_(}-}8 (* "-"??}A}9 (* "-"??;_(}A}: (* "-"???;_(}A}; (* "-"??23;_(}-}< (* "-"??}}= ??v(* "-"??̙;_(    }}> ???(* "-"??;_(??? ???  ??? ???}}? (* "-"??;_(??? ???  ??? ???}A}@ (* "-"??;_(}-}A (* "-"?? 20% - r1E 20% - r1 ef % 20% - r2E" 20% - r2 ef % 20% - r3E& 20% - r3 ef % 20% - r4E* 20% - r4 ef % 20% - r5E. 20% - r5 ef % 20% - r6E2 20% - r6  ef % 40% - r1E 40% - r1 L % 40% - r2E# 40% - r2 L湸 % 40% - r3E' 40% - r3 L % 40% - r4E+ 40% - r4 L % 40% - r5E/ 40% - r5 L % 40% - r6E3 40% - r6  Lմ % 60% - r1E 60% - r1 23 % 60% - r2E$ 60% - r2 23ٗ % 60% - r3E( 60% - r3 23֚ % 60% - r4E, 60% - r4 23 % 60% - r5E0 60% - r5 23 %! 60% - r6E4 60% - r6  23 %N," N,_TABLE27OK#CSRMO$"CSRMO[0]% & ]pNv#P} &-NI{7-NI{  e% 'TGT %OO(}Y5}Y  a%)~vRk *{e_s{e_  }% +c^,"c^ [0]- c^[0]_laroux.#P}v2QX[8Qo8Q  ???%????????? ????jg2QX[k 7 njёK(u6ev Investment Income  76 NBv6eeQ Income from Service on Behalf of Other Agencies 7% NMOBlQ6eeQ Income from Subrogation Right 7q lQvi_8R0KRi_8RS TeP^y)RPc j 7 vQN6eeQ 85t^ 7 86t^ 7 87t^ 7 88t^ 7 89t^ 7 90t^ 91t^ 92t^ 93t^ 94t^ 95t^ 7 96t^ 7 97t^ 7 98t^  1g 7  2g 7  3g 7  4g 7  5g 7  6g 7  7g 7  8g 7  9g 7  10g  11g  12g UMOeSc^CSCQ 7 t^g %R  7> 000000000/e0000Q 0000 Expenditures$( 7 dNR@\/eN Bv(u 7 )Ro`(u 7 vQN/eQ wgP>k 7 85t^ 7 86t^ 7 87t^ 7 88t^ 7 89t^ 7 95t^ 7 96t^ 7 97t^ 7  1g 7  2g 7  3g 7  4g 7  5g 7" P;)Ro`(u = ,g@\/eNL)Ro`(u - T}?e^d k>k)Ro`0  7Q NoteInterest = Interest paid to bank by BHNI - Interest paid by the governments. 7 ONfb OUMOO 799t^ 100t^ 7X[QOIё -Nl W85t^100t^  7 1996 - 2011 7 -Nl W85t^100t^  7 h 110L?eb[ur-N.YeP^O@\RnjёAmϑil 7; Table 11 Financial Cash Flow of BNHI, Department of Health; 7  h 110L?eb[ur-N.YeP^O@\RnjёAmϑil~[  7D Table 11 Financial Cash Flow of BNHI, Department of HealthCont'd ;< C 7(@}) 7Surplus (Deficit) 7/}(@}) 7Accrual Surplus (Deficit) 7j: ;];<,=1AWAEB-=D E F/ yH `JccB  #Tlso  dMbP?_*+%; &C- &P -&M&d2?'M&d2?(`0 ?)jZ?MDocuCentre-II 7000 Q8 4aXXA4 Q!FX DocuCentre-II 7000 PCL 6N@  dH , e0}fԚ  p_0" aXXM&d2?M&d2?&d2U} D} @} |} |} |} `|} |}  |#  @ @ @ D  D D    @ @ @ @ @ @ @ @ @ @ @ @ @ @ w@ w@ w@ w@ w@ w@ w@ w@ w@ ` a RRRR}} S TT ] ^ ~ V hh  W  !      | " # zY $ % & ' (  |  l k B  u m  | )I`MB  -Z\#0BZTjDB[dA[ACCC`0@  | *ILzMBZ@l`2BZh_CB[-A[8A[p @C[nq^  ` | + IkkYNB  Iz@\0B I~EB3 I8PA XADAMnA I)A I~CC`8@ , INB  ILM1B IahEB3 I` A 8ASLADA IA IcA CG8lA`<@ - I.IPB  I9z0B I[`FB) I6A A~  `h@ [I@ďk]BI*^@B - AI@vRBIsAIB"I&3AG BG}A~  `l@ 7J ⠁)BK`3BK|NB~ KVK1iA~ K AHLA~ H.?  a 8J,C,B" -4Kd!BKBKʅNgK"sHA~ N~V:  a 9J#BK/AKTnB~ KKsHA~ NbpF%A~ HR  a :J,H?BKZAK+iB~ KbJAK@^JD#BK=sUBKԊB~ K.(6K:A~ KQFA~ H29Z  a ?Jj B!K0$AK~&B~ KnK@pA~ N5F rA~ FAZ  a Dl@2@8bn/ w@! w@" w@ @ JJc Y B KA KLB~ K# KveEA~ KI F@A~ F  a !A!J,B!K e%A!Ks]B!KUsK K*P!FA~ !F ! a "B"p B"E@A"EFB~ "EP1"E@ A~ "c.*"LFA~ "L_ " b 1(    qA    Q    " 4        ! " >@dd A        Z    7ggD  $xʖ  dMbP?_*+%; &C- &P -&M&d2?'M&d2?(`0 ?)jZ?MDocuCentre-II 7000 Q8 4aXXA4 Q!FX DocuCentre-II 7000 PCL 6N@  dH , e0}fԚ  p_0" aXXM&d2?M&d2?&d2U} D} @} @|}  |} |} ` |}  |$  @ @ @ D  D D  w w w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ w@ b c  fj SSS _ ^  gCgggXhihi  W D En   " F {\ G H I d f  l u l v w w xe yg JI8IB" -[8IB_CCC+[rBB"ZZDGTWB~  `0@ KIӗKB[fDKB^TdACCC+[h BZZDGL$B  ` L GÍNNB  GONB ]ئCG~MIC+ M8Z Z D  Gb #B~ `8@ M GPB  GQPB ^(AGj G4VԦA  4VԦA~ C+ M-< Z Z D  Gȶ B    LL~ `<@ N GvPB  GfPB ]C) Mb >Y8lA~ C+ M> Z Z D  G.A  ~ `@@ . G@oQB  GfQB ^C) M$< ltABNA~ C+ M]Z Z D  G0TA  ~ `D@ / GJ4{XTB G@(UTB ^2IjnK) M\ \CcA GvH'B+ [2YGA Z Z D  GeA ~ `H@ 0GmtTBG@ qTB]:AIx9C)G B\XB~ _3IKAOGQA1AɯA3G,A=xAU=AGvHB+M<^ ZZD!GP;B DD~  ``@ 6#GDZB %G@vIZB~ _3]ݽ4|AQA]uA3G6 AH>$N+r`AZZD!PXr B DD  a SH,N8B(Kh;B\O6H@N$'+r${oA ZZD!PAB DD  a TH2%B(K(2%B\K.dHHFGpN+N`P ZZDP\eB" LL  a UHh{"B(Kgp"B\K2D H H@_A+NkZZZDP0A  a VHJ!B(KĖ!B\K} H N Z+rOAZZDP A  a <HB\!B(KM!B\KjQH  H ZA+NaZZDP!QA  a =H[#B( Kށ#B\KΨ HF N _+r0xtAZZDPrB  a >H 5#B(Kn#B\Kv H}+rɲAZZDPBB  a ?H6M"B(KF"B\KlvFR H ZA+r[azAZZDP&B   a Dtl@(@6B-7$Z w@! w@" w@ # h@ @ HУ!B(  K3!B \K 7Kn HeA+ N!Z Z D  PB! a !A!Hd#B(!Kn >#B!\KKҮ!HAA+!N@/Z!Z!D!!PA" ! a "B"dw{#B("Ep#B"\qfe "H,A+"YsA!Z"Z"D""Q0A " b #W# #oX # <  o Z   Q    4"     !! " > @dd A          :   7ggD  Oh+'0HP`x AdministratorMicrosoft Excel@Ĺ@k 4f@G ՜.+,0 PXd lt| NHI 1111-1 u@CompObjo F#Microsoft Office Excel 2003 u@Biff8Excel.Sheet.89q