<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Khoula Al Balushi</Author>
  <LastAuthor>Khoula Al Balushi</LastAuthor>
  <Created>2024-12-18T07:19:49Z</Created>
  <LastSaved>2025-01-08T05:38:40Z</LastSaved>
  <Version>16.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>6060</WindowHeight>
  <WindowWidth>19200</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s16" ss:Name="Normal 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m1829787178352" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#3B577A" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s17" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#3B577A" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"
    ss:ReadingOrder="LeftToRight" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#232528"/>
  </Style>
  <Style ss:ID="s19">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#232528"/>
  </Style>
  <Style ss:ID="s20">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"
    ss:ReadingOrder="LeftToRight" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#333333"/>
  </Style>
  <Style ss:ID="s29">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="14" ss:Color="#000000"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s30" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="16" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#3B577A" ss:Pattern="Solid"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="Budget 2022">
  <Table ss:ExpandedColumnCount="6" ss:ExpandedRowCount="10" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="14.5">
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="57.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="260.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="269.5"/>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="20">
    <Cell ss:Index="4" ss:MergeAcross="2" ss:StyleID="s30"><Data ss:Type="String">Data &amp; Statistics Department</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="23.5">
    <Cell ss:Index="4" ss:MergeAcross="2" ss:StyleID="s29"><Data ss:Type="String">EHS Budget 2022</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="42">
    <Cell ss:Index="4" ss:MergeAcross="2" ss:StyleID="m1829787178352"><Data
      ss:Type="String">Emirates Health Services approved its budget for the year 2022, Expenses (4,647,618,754.72) billion dirhams and Revenues (484,846,430.93) million dirhams</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="30.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">Salaries</Data></Cell>
    <Cell ss:StyleID="s18"><Data ss:Type="String">(2,280,315,786.29) billion dirhams</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="String">(49.1%) of the total budget</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="30.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String">Expenses</Data></Cell>
    <Cell ss:StyleID="s19"><Data ss:Type="String">(2,056,054,868.56) billion dirhams</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="String">(44.2%) of the total budget</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="30.5">
    <Cell ss:Index="4" ss:StyleID="s17"><Data ss:Type="String"> Assets</Data></Cell>
    <Cell ss:StyleID="s19"><Data ss:Type="String">(311,248,099.87) million dirhams</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="String"> (6.7%) of the total budget</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>4</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R5C4:R5C6</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
