7/24/2019 Excel Workings HIM Budget 2016

1/3

]OB ICGB AD PARU OA\^@]CH OBUB

\CHCU@B\

\CHCUP B_^BI\B\ VAUK \OBB]

Chsa dar ciy atobr prajblts obhp phbcsb gc`h gb. @ lci obhp `i ciy laursbs

D`icilb, Gcicfbgbit, \trctbfy, Gcrkbt`if, Ougci Ubsaurlbs, Arfci`zct`ai boc!`ar

"laiag`ls, "#lbh, $`ssbrtct`ai, %C&\@G, Aih`ib 'bst ci( ciy atobr k`i( ad prajblts.

^A\@]@AI \CHCUP ^P Orhy Uctb *5>?> Ixt Pr Orhy Uctb *5>?>

$@U"%'AU )*+,+++.++ )*,+++.++

$U- %AAU$@C'AU )/*.++ )>*,/+.++ )/3.+ )5,=5+.++ )/2.

7/24/2019 Excel Workings HIM Budget 2016

2/3

^R] ]OB ICGB AD PARU OA\^@]CH OBUB

OBCH]O @IDAUGC]@AI GCIC=BGBI]

Ibxt Pbcr G(,t2hy 46bt

I( () Mcy+ # 5& # > # >

G(,t2 :CI DB4 GCU C^U GCP :RI

\CHCU@B\ )

7/24/2019 Excel Workings HIM Budget 2016

3/3

^R] ]OB ICGB AD PARU OA\^@]CH OBUB

OBCH]O @IDAUGC]@AI GCIC=BGBI]

CIIRCH 4RM=B] Hc+t Pr

\CHCU@B\ !"#$>!>%>>

BMR;C]@AI #$5>>%>>

%%\ Dbbs ; / %a(brs `i Gcy8@%$73 ci( %&' Dbbs dar 2 %a(brs

Cu(`a \bg`icr9s dar >%>>

^A\]C=B #$5>>%>>

ADD@;B \R^^H@B\ 0$>>>%>>

^UADB\\@AICH MRB\ 5'>%>>%%\ Ciiuch Gc`itbicilb Dbbs ;< %a(br8

CO@GC $ubs ;Gysbhd $U-8

]UC8BH #$?>>%>>

CO@GC ;(,7b,t/(,

C`rdcrb ;4\ C`rEcys8

Oatbh ;> i`fots > (cys8

Daa(

Ubf`strct`ai

]A]CH '!"$"&>%>>

C6"UC-" OA4U?: UC'" )//5.5