<?xml version="1.0" encoding="ISO-8859-1"?>
<cimtest>
<mydata>
<etrow>100</etrow>
<exp3>SEN</exp3>
<etdesc>Senior managers</etdesc>
<sumofannbud>459,626</sumofannbud>
<sumofcumexp>213,620</sumofcumexp>
<sumofbudwte>11.89</sumofbudwte>
</mydata>
<mydata>
<etrow>105</etrow>
<exp3>MEC</exp3>
<etdesc>Medical staff - consultants</etdesc>
<sumofannbud>55,045</sumofannbud>
<sumofcumexp>21,390</sumofcumexp>
<sumofbudwte>0.36</sumofbudwte>
</mydata>
<mydata>
<etrow>135</etrow>
<exp3>NUR</exp3>
<etdesc>Nursing staff</etdesc>
<sumofannbud>125,006</sumofannbud>
<sumofcumexp>63,241</sumofcumexp>
<sumofbudwte>4.38</sumofbudwte>
</mydata>
<mydata>
<etrow>140</etrow>
<exp3>AGN</exp3>
<etdesc>Agency staff - Nurses</etdesc>
<sumofannbud>0</sumofannbud>
<sumofcumexp>2,489</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>205</etrow>
<exp3>MTO</exp3>
<etdesc>MTO staff</etdesc>
<sumofannbud>4,558</sumofannbud>
<sumofcumexp>8,911</sumofcumexp>
<sumofbudwte>0.20</sumofbudwte>
</mydata>
<mydata>
<etrow>235</etrow>
<exp3>ADM</exp3>
<etdesc>Admin and Clerical staff</etdesc>
<sumofannbud>169,405</sumofannbud>
<sumofcumexp>80,186</sumofcumexp>
<sumofbudwte>10.66</sumofbudwte>
</mydata>
<mydata>
<etrow>240</etrow>
<exp3>AGA</exp3>
<etdesc>Agency staff - Admin + Clerical</etdesc>
<sumofannbud>0</sumofannbud>
<sumofcumexp>8,550</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>285</etrow>
<exp3>BNK</exp3>
<etdesc>Bank staff pay and recharges</etdesc>
<sumofannbud>0</sumofannbud>
<sumofcumexp>12,962</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>300</etrow>
<exp3>DRU</exp3>
<etdesc>Drugs</etdesc>
<sumofannbud>12,000</sumofannbud>
<sumofcumexp>10,865</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>305</etrow>
<exp3>DRE</exp3>
<etdesc>Dressings</etdesc>
<sumofannbud>578</sumofannbud>
<sumofcumexp>136</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>310</etrow>
<exp3>MSE</exp3>
<etdesc>Medical and Surgical equipment</etdesc>
<sumofannbud>1,879</sumofannbud>
<sumofcumexp>880</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>340</etrow>
<exp3>LAB</exp3>
<etdesc>Laboratory equipment and Materials</etdesc>
<sumofannbud>300</sumofannbud>
<sumofcumexp>0</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>355</etrow>
<exp3>HOT</exp3>
<etdesc>External contracts (hotel services)</etdesc>
<sumofannbud>201</sumofannbud>
<sumofcumexp>705</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>360</etrow>
<exp3>UNI</exp3>
<etdesc>Staff uniforms</etdesc>
<sumofannbud>200</sumofannbud>
<sumofcumexp>22</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>365</etrow>
<exp3>LAU</exp3>
<etdesc>Laundry and cleaning</etdesc>
<sumofannbud>0</sumofannbud>
<sumofcumexp>2</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>375</etrow>
<exp3>PRI</exp3>
<etdesc>Printing and Stationery</etdesc>
<sumofannbud>31,663</sumofannbud>
<sumofcumexp>8,522</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>385</etrow>
<exp3>TEL</exp3>
<etdesc>Telephone calls and equipment</etdesc>
<sumofannbud>(952)</sumofannbud>
<sumofcumexp>52</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>390</etrow>
<exp3>ADV</exp3>
<etdesc>Advertising</etdesc>
<sumofannbud>1,864</sumofannbud>
<sumofcumexp>8,165</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>395</etrow>
<exp3>TRV</exp3>
<etdesc>Travel and subsistence</etdesc>
<sumofannbud>23,357</sumofannbud>
<sumofcumexp>9,001</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>420</etrow>
<exp3>FUR</exp3>
<etdesc>Purchase and maintce of furniture and office equip</etdesc>
<sumofannbud>12,672</sumofannbud>
<sumofcumexp>2,890</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>425</etrow>
<exp3>COM</exp3>
<etdesc>Computer equipment and contracts</etdesc>
<sumofannbud>0</sumofannbud>
<sumofcumexp>94</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>465</etrow>
<exp3>CON</exp3>
<etdesc>Contract (staff) services</etdesc>
<sumofannbud>37,160</sumofannbud>
<sumofcumexp>30,591</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>475</etrow>
<exp3>MIS</exp3>
<etdesc>Miscellaneous (as defined by Manual for Accounts)</etdesc>
<sumofannbud>3,109</sumofannbud>
<sumofcumexp>5,510</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>500</etrow>
<exp3>EDU</exp3>
<etdesc>Education and training fees and materials</etdesc>
<sumofannbud>41,478</sumofannbud>
<sumofcumexp>15,530</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>515</etrow>
<exp3>REC</exp3>
<etdesc>Internal recharges (must balance to zero)</etdesc>
<sumofannbud>1,700</sumofannbud>
<sumofcumexp>668</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
<mydata>
<etrow>625</etrow>
<exp3>INO</exp3>
<etdesc>Income - All other</etdesc>
<sumofannbud>(3,123)</sumofannbud>
<sumofcumexp>(8,606)</sumofcumexp>
<sumofbudwte>0.00</sumofbudwte>
</mydata>
</cimtest>
