ࡱ> *=  !"#$%&'()-./0123456789:;<Root Entry FP +WorkbookNSummaryInformation(,h!DocumentSummaryInformation8 \p Ba==x Cambria1,> Calibri1> Calibri1> Calibri1 Calibri1 Calibri1< Calibri1> Calibri1? Calibri14 Calibri14 Calibri1  Calibri1  Calibri1 Calibri1 Calibri1  Calibri1 Calibri""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-!""#,##0.00;[Red]""#,##0.00                                                                      ff + ) , *      P  P         `            a       (   (@ @    ,@ @      #   (@@  (@  , @  (@  ,  (@  (  ,  ,@ @  (@@    (@ @  ,@ @ ||V`f'}-}= 0-;_-* "}A}2 0-;_-* "-@_- }A}3 0-;_-* "?-@_- }A}4 0-;_-* "23-@_- }-}5 0-;_-* "}A}1 a0-;_-* "-@_- }A}( 0-;_-* "-@_- }A}9 e0-;_-* "-@_- }}7 ??v0-;_-* "̙-@_-    }}; ???0-;_-* "-@_- ??? ??? ??? ???}}) }0-;_-* "-@_-    }A}8 }0-;_-* "-@_- }}* 0-;_-* "-@_- ??? ??? ??? ???}-}? 0-;_-* "}x}:0-;_-* "-@_??? ??? ???}-}/ 0-;_-* "}U}> 0-;_-* "-@_ }A}" 0-;_-* "-@_}A} 0-;_-* "ef-@_}A} 0-;_-* "L-@_}A} 0-;_-* "23-@_}A}# 0-;_-* "-@_}A} 0-;_-* "ef-@_}A} 0-;_-* "L-@_}A} 0-;_-* "23-@_}A}$ 0-;_-* "-@_}A} 0-;_-* "ef-@_}A} 0-;_-* "L-@_}A} 0-;_-* "23-@_}A}% 0-;_-* "-@_}A} 0-;_-* "ef-@_}A} 0-;_-* "L-@_}A} 0-;_-* "23-@_}A}& 0-;_-* "-@_}A} 0-;_-* "ef-@_}A} 0-;_-* "L-@_}A}  0-;_-* "23-@_}A}' 0-;_-* " -@_}A} 0-;_-* "ef -@_}A} 0-;_-* "L -@_}A}! 0-;_-* "23 -@_ 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight168dq:Fc-2NWgFSWc-2NWgFSW̙̙3f3fff3f3f33333f33333\`7Sheet1,FFNumber of Consultations 7 Quick Ref: 7Consultation "Value" 7 Cost of Drugs 7Profit/Loss (Total) 7Profit/Loss (per Consultation) 7HedrinHydrocortisone 1% Cream (15g)Ibuprofen 200mg (48)Ibuprofen Suspension (100ml)Lactulose (300ml)Loperamide Capsules (12)Loratadine Syrup 5mg (100ml)Medicine Supplied 7 Trade Price 7Quantity 7Loratadine Tablets 10mg (21)%Magnesium Trisilicate Mixture (200ml)!Malathion Alcoholic Lotion (50ml)Malathion Aqueous Liquid (50ml)Mebendazole 100mg (1 tablet) Menthol & Eucalyptus Inh (100ml)Miconazole Oral Gel'Non insecticidal head lice - metal comb)Non insecticidal head lice - plastic combParacetamol 500mg (32)Paracetamol Suspension 120mgParacetamol Suspension 250mg"Phenothrin Alcoholic Lotion (50ml) Phenothrin Aqueous Liquid (50ml)Pholcodine Linctus (200ml)-Pseudoephedrine 60mg (24) / (12)  wef 1.4.08,Pseudoephedrine Hydrochloride Elixir (100ml)Senna Tablets (20)Senokot High Fibre Sachets (10)Simple Linctus (200ml)!Simple Linctus Paediatric (200ml)Sodium Chloride Nasal Drops $Sodium Cromoglicate Eye Drops (10ml)Sudocrem (125g) Xylometazoline 0.05% Nasal DropsXylometazoline 0.1% Nasal SprayTotal 7TOTALS 7Minor Ailments Scheme 7Wicker Pharmacy 7Adcortyl in Orabase (5g),Antazoline Sulph & Xylo HCl Eye Drops (10ml)Anusol Cream (23g)Aspirin 300mg Soluble (32)&Beclometasone Nasal Spray (180 sprays)Calamine Lotion (200ml)Cetirizine 10mg (30) Cetirizine Syrup 5mg/5ml (100ml) Chloramphenicol Eye Drops (10ml)Chlorphenamine 4mg (30)Chlorphenamine Syrup (150ml)#Choline Salicylate Dental Gel (15g)Clotrimazole Cream 1% (20g)Clotrimazole Cream 2% (20g)Clotrimazole Pessary (500mg)Crotamiton Cream 10% (30g)Diflam Oral Rinse (300ml)Dioralyte SachetsGaviscon Advance (300ml)$Gaviscon Extra Strength Tablets (12)VAT Prof ex VatPer ConsultationIbuprofen 200mg (24)J[. /2n0}1.2s3n45t6accB  I 9uBcKN  dMbP?_*+%&UUUUUU?'98?(?)?"d??&U} `#@} @}  D}  @Iww      A- A, C C E E*@ T.TU@U@ T/TU`m@U@ T0TUh@U@ T1TUM@U@ T2TU@U@ T3 T UN@U @ T4 T U?U @ T5 T U0s@U @ T6 T U?U @ T7 T UQ?~ U @ T8TUf@U@ T9TUf@U@ T:TUq= ףp@~ U@ T;TUx@U@ T<TU`r@U@ T=TUGz@~ U@ T>TUy@U@ T?TU`j@U@ T@TUQ@~ U@ TATU`h@U@ TTUr@U@ TTU@a@U@ TTU``@U@ TETU@S@U@ T TUV@U@ T TU`b@U@ T TU@R@U@ T TUp@U@B XB888888888B88B88B88B88888888 !"#$%&'()*+,-./012345678S9:;;<? T T US@U @ !T!T!UT@U!@ "T"T"Uk@U"@ #T#T#U`l@U#@ $T$T$U@]@U$@ %T%T%U@R@U%@ &T&T&U@~ &U&@ 'T'T'U@U@U'@ (T(T(UA@U(@ )T)T)UA@U)@ *T*T*UT@U*@ +T+T+U?U+@ ,T,T,Uk@U,@ -T-T-Uk@U-@ .T.T.UT@U.@ /T/T/U^@U/@ 0T 0T0U`b@U0@ 1T!1T1Ua@U1@ 2T"2T2U@f@U2@ 3T#3T3UQ@U3@ 4T$4T4U@Q@U4@ 5T%5T5UD@U5@ 6T&6T6UQ@U6@ 7T'7T7U@e@U7@ 8T(8T8Uc@U 9T)9T9Ug@U9@:@ ;F+#;F; %9;G#;GB %9;@<H ?I ?JK@D888888B88888888888888888.8 p @ABCDFGH @L@B~ @Q ALABAM; D@ BLBBBMFD; CLCB!CMG DADB DNDO!DP DCD@ FRBFJ%FKCDBffffff? GLCGB!GMH DCDF HNDHO!HPD DGD@m&;7==A=>@dGGG7ggD@ ՜.+,0 PXd lt|  Sheet1  Worksheets F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qOh+'08!HPdp  Mark Taylor Microsoft Excel@>@v G PICT U HHU UHHUUsk[sk{sk[s6w{w{g[{:{{k|BSFtwg{{:w{wwsFT:c9wg[gZRc9k|B2Jk{{> w{wg:5c9sB2Nwwg[Rg:Ftk|BSFtsk{{9wsVNkZwg[{{{{k|w{k{{k{g[wo|wo{w:wswZwVw^=9kZJRckZNswwxwRk{s{R cVBF1ckZwkZ{Z{kZkZB9Ns-k^g9ckZ g9s^kZ^{ZkZso{wwwzwc9gZ-s5!1^Ns%)^-kc%)95!-kB1RZF1^5-k c%)RNsRBV1%)o{wwxwc9gZ,s5F1 c{5RkZ5JR!sB=o{c1F1F1)JR!o{NsF1-kBB!wwxwRV,sZ5c1)JkZF1)Jc5Ns!R5wR^g9BRV%))JZ)J5s1ZR)J-kRF1w5F1ww"wss9{ww/o{oo{{w{w{ww{s{s{Xwk[ws)JJRg9kZ11B!R=o{kZ5^c1www{o|FS=s%)Bg9BNs15{1-kw5={!!1R=9)J=%)wF1-ko{1)JZ%)^)Jo{ ckZV!Ns%)sF1-ko{5%)=)J{=-kwwwwo|V=s%))J)JZ%)9NsF19F1BBo{^sR=^!9JR c)J= c^)JF1JR=-kw^R c{^)J=F1 c)J=V-k-kNs!JRwwwwFTo=sB1-kR%)9VR!)JR9F15NsR=kZ)JBNsF1g9kZ%)Ns)Jc%)RB1BJRV1F1JRF1g9^55RF1o{wwwwc:gZ=s^wsg9o{ckZs^{^ZZc{sg9ZskZ^{ckZskZNssZ{c{Rg9VVVsNso{g9o{o{kZNss^wg9g9wg9Rwwwwsww%o{ok|c:c:oo{{s{s{ wg:NswwwBSsww"w{Vc9swww{swwk[g{>F1-kF1-kF1jw_JJR-kw5wF1NsNso{5s9NswF1Nss5BkZwNscNsw11wsVJ#JR5!R5Ns-k=99V9-k)Jg91c^1^V9-k)JNs1F119R5Ns-k=Ns=kZ5=ZNs=JR-k)J1R9=NsR NsNsc%)R)Jc-kwwk{N#JR{B-k=JR-kBF1F195c99BV)Jco{=Ns99%)9F1=B99JR-kBF1F1Ns^B%)R=B-k=9BJRZ99kZw NsVg99Ns)JJR=5s{F1wRwcg9wF1wwkZwg9ZwF1w7o{o[_o>VRVRRVRV1V1VrwNwJRZZkZ^{{{c{ckZkZ{{wF1F1{Ns{{{{ZRc{ZNsNsvw_Ju+JRJRF1RNsF1RVZV5B^Z=kZZNsRZVwkZ=ZJRV5F1c9F1kZ9F1ZVVNs=kZkZNsNsvwgZFT+JR{JRF1JRVBVR^RNsNsw1ckZZNswVo{NsF1RkZBNs9F1F1Bg9JR=g9Zg9JRJR=co{NsNsnwsJR{w{ss{{sR{{{w{{w{w{w {wwg9sg9Bg9NsNs'k{k|=VRVRV1V1Vs{sZs{F1wg9g9wsw^g9wc^wwkZkZww^wwc^wg9o{cww^wco{kZVc^wRg9wRVwg9o{co{Vw^cwF1wF1wwc9RJuOJRF1BRRVRVNsRVRRNsVJRJRRB{cZVkZNsRVRBNsNsNskZ-ksVVJRRR=R=sNsBkZVVBNsNssBVRRNsZVJRVRRo{JRRJRRNsVNsNsw{NN JRw^ZNso{^NsF1JR5cJRNsV ZVcF1ZJRRRF1VJR=g9&VF1sRJRRVo{^F1^V=cF1sJRg99JRckZNsNsF1NscBZV^F1^o{VZNsNs>wJRo{o{RRZso{NsNsk[g[9F1)JF1)JF1Ew{_Rw{JRssg9g9Zo{kZw{NsNsdwV#JRRRg9Ro{wg9VwVo{NssRccVo{VkZRZg9ZsJRwF1o{Vo{ZNsNsfwVw#JR==NskZJRkZNsJRNswNsNsg9cNsRVRBJRo{VRVwVwF1NskZcVNsNsdwgZ#JR{o{o{g9wo{^kZco{co{kZ^g9kZwckZcg9{o{kZc^g9o{cc=g9kZNsNs!o{o>ZVZ5Z5ZnwwRNJRkZkZkZ{o{Vo{ccg9c Vg9^cw^g9ZkZ^cg9NsNs~w>J/JRRNs^kZF1Ns^Z^^JRZcZRNsRRVF1JRg9NsVB{RRNs^g9RNs^NsV^{cg9RNsVNsNsxwk{_JtJR==kZRJRNssNs^Ns{Ns RRVs5sJR{F1RNs ZNssNsNs9^sg9{JRcg9VNsNs~wZg:/JR{so{cg9=^kZkZ{kZskZRo{cg9g9ckZo{{kZVNsRkZ^ckZkZVkZVo{kZ^g9ZVkZRZZNsNs(w{F1o{{V{NsNs k{_:c:k{9F1)JF1)JF1wk{ZFS{JRBRo{>Ro{kZo{cg9wg9o{RskZo{wg9o{kZcwg9RcZo{o{kZwg9wRo{Nssg9o{g9o{kZo{s^sVg9RZZc{g9o{cwg9kZo{so{g9g9sNsNswcBSFJR=F1=ZJR{NsJRJRNsco{9JRcNsV=^VVJRNsRJRVsR^BVBZZRNsNs{ZJRZNsNsZ9^JRVRZR=g9RsJRJRsJR^NsJRJR^Nsg9^NsNswgZ{JRcwskZwkZwso{w{wg9wkZo{o{kZ{kZw+cwso{sg9{g9ww{cg9V{wskZcg9g9{wcg9wkZNsg9{g9wF1cg9NsNs/o|osBc^c^c^c9c9cAossc:_sc9_sBcc^ccZc^cVc9c9c|w2JtJtcgZJRF1ZwsNswswo{o{so{o{{s{Nso{{V^kZo{{Z^NsVF1ZF1wo{s{NsZNsNszw!Jt{JugZcJRo{Zc9Nsc9F1F1VJRNsRNs5BNso{VJRF1NsRg9JR VNsRZJRg9F1VF1RNsVNsNs~6wk{:sNJwJRBVF1=NsF1=RVsBNskZNsF1kZ9VJRNsF1JRZRR^RV5VRF1RF1VsVVNsZNsNs,w{{JRswNsNs]o{ooc:Zo_9[o>ZRBZRVZNsZVRZVVRRZNsRVVRNsZ5Z5ZjwJtJ#JR{F1wkZcF1ckZ^cVcg9Zo{g9g9Zg9JRJRkZZV{VkZZkZJRNsF1ZNsNslwJtJ$JRsZBF1Rg9NscNsZg9NsVNs=JRo{g9RNsNsRkZ9sJRVkZNsRVZwNsNsn.wk{FtsgZJtwJRJRVV^Z^Zo{V=^Zg9ZRcskZRVZ^wVNsJRZZVZNsZNsNs,wJR{RkZssNsNsk[g[9F1)JF1)JF1|w{k{Rk{RwJRcRswkZ{o{cg9ZkZo{kZV wkZkZcco{kZkZo{c{NsNswJtsVJRwVRJRF1cZR^ZRZJRNsVg9^ZJRZo{ZRkZRNsR^c^Z^^ZNsZ^^kZo{JRRNsRNsVNsZRg9ZNsNsFwsRwN_{JRRcZkZ^g9^sZJRg9^g9^Zo{c^F1s^cVVR^cc^^g9^ZNso{kZVccw^g9sg9^V^ZZ^cwVg9g9NsNs2w{JRcwwsV{NsNsk[g{9F1)JF1)JF1twk{FToFTwJRVRV^wVswwco{JRsg9RZcco{cZwVo{NsNswJtk[BS=JRsVF1F1V^Rc9g9RJRBF1cJRV=NsZNsRJR^^NsZRZ^g9F1RkZRRg9ZwNsNs^NsZBF1VkZZo{cRNsRF1NsV^VNsNsHw{FT{NsJR{JRNscJRJRwNsNsJRBRRkZNscNsNsVBVNso{JRF1o{NswF1^g9g9{-kVNso{ZsJRNsZsJRJRNso{NsZo{cNsNsRco{F1^VNsNswoc:wc:gZ=JRkZVo{wo{{Z{o{cg9ss{^Nsso{ssZo{{o{wZsZ{swVkZJRZwsVwo{ZwBg9kZkZ^{wo{g9sw{o{g9kZNsNs-o{o>ZVZVZVZ5Z5ZrwsNo{FtJRZc^{c{{{{cw{{ww{sc{{g9cg9^cg9NsNswJtFSBSwJRsZF1F1RRZV5BJRJRRR9JR=F1g99F1=NsJRR9F1RRB9BVVNssg9ZVRNsVNsNs9ws>2wsJt{JRBcNscJRR^RNsBNsJRwF1BkZNsRJRBRVsBNskZNs=g9{V=RRZNsZNsw^cNsF1NsZNsNszw{w{JR{s{{s{Nsw{{w{ w{{{{{ww{ wNs^kZswg9NsNs!k{k|=VRV1V1Viswwg:_w_ZswwF1so{^csg9o{sg9o{so{o{sg9kZskZso{so{s^o{sF1sF1swJtRs7JRBg9NscZw^{co{cZZ{g9wg9kZo{kZscco{kZcwkZsBo{wsg9o{{scwZNso{Ns^RBscc{NsZNsNsBw{FSsFtwJRwNswJRZJRJRo{NsF1BZF1o{F1B^JRNs^BNsNskZF1NscNs=Z^RJRZJRNs^NsZNsscco{g9F1NsRJRZg9RNsVNsNsCompObjr