{"text_format":"1","workbook":"xlsx","n_sheets":65,"sheets":["Sheet1","START","Instructions","Template names","Lookup and lists","Org structure","Contacts","A1-Sum","A2-FinPerf SC","A2A","A3-FinPerf V","A3A","A4-FinPerf RE","A5-Capex","A5A","A6-FinPos","A7-CFlow","A8-ResRecon","A9-Asset","A10-SerDel","SA1","SA2","SA3","SA4","SA5","SA6","SA7","SA8","SA9","SA10","SA11","SA12a","SA12b","SA13a","SA13b","SA14","SA15","SA16","SA17","SA18","SA19","SA20","SA21","SA22","SA23","SA24","SA25","SA26","SA27","SA28","SA29","SA30","SA31","SA32","SA33","SA34a","SA34b","SA34c","SA34d","SA34e","SA35","SA36","SA37","SA38","LGDB_EXPORT"],"not_rendered":{"charts":0,"images":17,"macros":1,"external_links":6,"defined_names":2057,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":1923,"n_cols":78,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["S71_Account","S71_AccountLink","S71_AccountExtAccount","S71_AccountExtensionID","S71_ItemSCOAAccount","S71_A4Code","S71_A4Description","S71_A4SubCode","S71_A4SubDescription","S71_SA1SubCode","S71_SA1SubDescription","S71_A2Code","S71_A2Description","S71_A2SubCode","S71_A2SubDescription","S71_A5CapexCode","S71_A5GCode","S71_A5GDescription","S71_ProjectType","S71_ItemType","S71_A6Code","S71_A6Description","S71_A6SubCode","S71_A6SubDescription","S71_A7Code","S71_A7Description","S71_A7SubCode","S71_A7SubDescription","S71_A9Code","S71_A9Description","S71_A9SubCode","S71_A9SubDescription","S71_SA3Code","S71_SA3Description","S71_SA3SubCode","S71_SA3SubDescription","S71_SA30FDSubCode","S71_SA30FDSubDescription","S71_SA30IESubCode","S71_SA30IESubDescription","S71_CFCode","S71_SA34aCode","S71_SA34aCode_2","S71_SA34aDescription","S71_SA34aSubDescription","S71_SA34Code","S71_SA34Description","S71_SA34bSubCode","S71_SA34bSubDescription","S71_SA34cCode","S71_SA34cDescription","S71_SA34cSubCode","S71_SA34cSubDescription","S71_RepMaintCode","S71_SA34dCode","S71_SA34dDescription","S71_SA34dSubCode","S71_SA34dSubDescription","S71_DepCode","S71_SA34eCode","S71_SA34eDescription","S71_SA34eSubCode","S71_SA34eSubDescription","S71_StaffCode","S71_MasterVoteMunicipal","S71_SubMunicipalVoteNo","S71_MasterVoteDescription","S71_FxVoteDescription","S71_SA15Ref","S71_SA17Ref","S71_PYearAmount","S71_PPYearAmount","S71_PPPYearAmount","S71_OriginalBudAmnt","S71_AdjustmentBudAmnt","S71_ASBudgetAmount","S71_OY1BudgetAmount","S71_OY2BudgetAmount"]
["O0001/IE00833/F0041/X044/R0229/001/6805",1749,"O0001/IE00833/F0041/X044/R0229/001/6805",30632,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Audit Committee","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,572605,777281,997218,900000,772351,805500,837730,886537]
["O0001/IE01525/F0041/X096/R0229/001/6151",1886,"O0001/IE01525/F0041/X096/R0229/001/6151",30239,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,94752,0,6992,0,0,0]
["O0001/IE01525/F0041/X132/R0229/001/6501",1677,"O0001/IE01525/F0041/X132/R0229/001/6501",30848,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,0,22571,113664,0,0,0,0,0]
["O0001/IE01525/F0041/X032/R0229/001/6707",1697,"O0001/IE01525/F0041/X032/R0229/001/6707",30872,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X049/R0229/001/6115",861,"O0001/IE01525/F0041/X049/R0229/001/6115",30318,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X051/R0229/001/6103",978,"O0001/IE01525/F0041/X051/R0229/001/6103",30346,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,0,261159,170466,0,0,0,0,0]
["O0001/IE01525/F0041/X053/R0229/001/6104",1003,"O0001/IE01525/F0041/X053/R0229/001/6104",30412,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,0,184701,111952,0,0,0,0,0]
["O0001/IE01525/F0045/X053/R0229/001/6108",1014,"O0001/IE01525/F0045/X053/R0229/001/6108",30423,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X055/R0229/001/6107",1055,"O0001/IE01525/F0041/X055/R0229/001/6107",30103,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,16884,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X053/R0229/001/6108",1077,"O0001/IE01525/F0041/X053/R0229/001/6108",30123,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,0,0,76596,0,0,0,0,0]
["O0001/IE01525/F0041/X058/R0229/001/6113",1157,"O0001/IE01525/F0041/X058/R0229/001/6113",30146,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,50681,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X049/R0229/001/6119",1242,"O0001/IE01525/F0041/X049/R0229/001/6119",30261,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,0,86517,0,0,0,0,0,0]
["O0001/IE01525/F0041/X056/R0229/001/6057",1327,"O0001/IE01525/F0041/X056/R0229/001/6057",30021,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,19695,7106,19637,0,6565,0,0,0]
["O0001/IE01525/F1182/X099/R0229/001/6055",1396,"O0001/IE01525/F1182/X099/R0229/001/6055",30525,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,6565,0,0,0,30659,0,0,0]
["O0001/IE01525/F0041/X098/R0229/001/6153",4054,"O0001/IE01525/F0041/X098/R0229/001/6153",61339,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,43,"Planning and Development","Economic Development/Planning",null,null,19477,47376,0,0,0,0,0,0]
["O0001/IE01525/F0041/X119/R0230/001/6607",4068,"O0001/IE01525/F0041/X119/R0230/001/6607",61353,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,72,"Road Transport","Road and Traffic Regulation",null,null,1858,22378,0,0,0,0,0,0]
["O0001/IE01525/F0041/X101/R0415/001/6155",4233,"O0001/IE01525/F0041/X101/R0415/001/6155",68987,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X049/R0229/001/6117",4478,"O0001/IE01525/F0041/X049/R0229/001/6117",69587,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01525/F0041/X047/R0229/001/6114",4481,"O0001/IE01525/F0041/X047/R0229/001/6114",69590,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,8394,0,0,0,2873,0,0,0]
["D0001/IL00840/F0001/X049/R0230/001/6119",7696,"D0001/IL00840/F0001/X049/R0230/001/6119",99814,"Liabilities:Non-current Liabilities:Provision and Impairment:Leave:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0410","  Provisions","0410","Provisions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0413","Other","0413","Other","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,-23860065,-24337267,-15833849]
["C0089-1/IA05029/F0002/X053/R0230/001/6108",4287,"C0089-1/IA05029/F0002/X053/R0230/001/6108",69042,"Assets:Non-current Assets:Intangible Assets:Cost:Other:Future Use:Patents, Licences, Copyrights, Brand Names and Trademarks:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1208","Legal Services","CE","2080","Internally generated funds","C","IA","0270"," Intangible","0270","Intangible"," _ "," _ "," _ "," _ ","1370","Intangible Assets","1370","Intangible Assets"," _ "," _ "," _ "," _ ","","","","",null,"1450","1450","Unspecified","Unspecified"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,0,0,0,500000,100000,100000,0,0]
["C0270-1/IA00022/F0002/X006/R0230/001/6255",4188,"C0270-1/IA00022/F0002/X006/R0230/001/6255",61469,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0890","Cemeteries/Crematoria","0890","Cemeteries/Crematoria"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0271-3/IA00022/F0002/X006/R0230/001/6255",4189,"C0271-3/IA00022/F0002/X006/R0230/001/6255",61470,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0800","Centres","0800","Centres"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0277-1/IA00022/F0002/X006/R0230/001/6255",4190,"C0277-1/IA00022/F0002/X006/R0230/001/6255",61471,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0880","Libraries","0880","Libraries"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0276-2/IA00022/F0002/X006/R0230/001/6255",4191,"C0276-2/IA00022/F0002/X006/R0230/001/6255",61472,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0790","Halls","0790","Halls"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0286-1/IA00022/F0002/X006/R0230/001/6255",4192,"C0286-1/IA00022/F0002/X006/R0230/001/6255",61473,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0990","Taxi Ranks/Bus Terminals","0990","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0291-1/IA00022/F0002/X006/R0230/001/6255",4193,"C0291-1/IA00022/F0002/X006/R0230/001/6255",61474,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1030","Outdoor Facilities","1030","Outdoor Facilities"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0230-3/IA00022/F0002/X047/R0230/001/6114",4093,"C0230-3/IA00022/F0002/X047/R0230/001/6114",61371,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0231-1/IA00022/F0002/X047/R0230/001/6114",4098,"C0231-1/IA00022/F0002/X047/R0230/001/6114",61376,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0880","0880","Libraries","Libraries"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0232-1/IA00022/F0002/X047/R0230/001/6114",4101,"C0232-1/IA00022/F0002/X047/R0230/001/6114",61379,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0950","0950","Markets","Markets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0240-2/IA00022/F0002/X047/R0230/001/6114",4103,"C0240-2/IA00022/F0002/X047/R0230/001/6114",61381,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0990","0990","Taxi Ranks/Bus Terminals","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0244-2/IA00022/F0002/X049/R0230/001/6114",4107,"C0244-2/IA00022/F0002/X049/R0230/001/6114",61385,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"1020","1020","Indoor Facilities","Indoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,4148788,4148788,4148788,0,0,0,0,0]
["C0245-3/IA00022/F0002/X047/R0230/001/6114",4110,"C0245-3/IA00022/F0002/X047/R0230/001/6114",61388,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"1030","1030","Outdoor Facilities","Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,-20958873,-18288410,-15859023,0,0,0,0,0]
["C0241-1/IA00022/F0002/X047/R0230/001/6114",4116,"C0241-1/IA00022/F0002/X047/R0230/001/6114",61394,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0840","0840","Testing Stations","Testing Stations"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00140/F0041/X045/R0229/001/6053",1475,"O0001/IE00140/F0041/X045/R0229/001/6053",31179,"Expenditure:Employee Related Cost:Senior Management:Municipal Manager (MM):Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,1785,3569,4759,1497,2390,1497,1581,1670]
["C0277-1/IA00030/F0002/X006/R0230/001/6255",4194,"C0277-1/IA00030/F0002/X006/R0230/001/6255",61475,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0880","Libraries","0880","Libraries"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0270-1/IA00030/F0002/X006/R0230/001/6255",4195,"C0270-1/IA00030/F0002/X006/R0230/001/6255",61476,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0890","Cemeteries/Crematoria","0890","Cemeteries/Crematoria"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0286-1/IA00030/F0002/X006/R0230/001/6255",4196,"C0286-1/IA00030/F0002/X006/R0230/001/6255",61477,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0990","Taxi Ranks/Bus Terminals","0990","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0291-1/IA00030/F0002/X006/R0230/001/6255",4197,"C0291-1/IA00030/F0002/X006/R0230/001/6255",61478,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1030","Outdoor Facilities","1030","Outdoor Facilities"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0276-2/IA00030/F0002/X006/R0230/001/6255",4198,"C0276-2/IA00030/F0002/X006/R0230/001/6255",61479,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0790","Halls","0790","Halls"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0271-3/IA00030/F0002/X006/R0230/001/6255",4199,"C0271-3/IA00030/F0002/X006/R0230/001/6255",61480,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0800","Centres","0800","Centres"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["D0001/IA09948/F0001/X049/R0230/001/6115",962,"D0001/IA09948/F0001/X049/R0230/001/6115",31232,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Residential Properties:Developed:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,29270073,20365727,17787605,0,0,0,0,0]
["C0099-1/IA07280/F0002/X032/R0230/001/6707",4132,"C0099-1/IA07280/F0002/X032/R0230/001/6707",61413,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:LV Networks:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","4100","Energy sources","4101","Electricity ","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0280","LV Networks","0280","LV Networks"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["C0019-1/IA07280/F0002/X047/R0230/001/6114",4427,"C0019-1/IA07280/F0002/X047/R0230/001/6114",69536,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:LV Networks:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0280","0280","LV Networks","LV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,8536439,8536439,0,0,0,0,0,0]
["O0001/IE06823/F0041/X098/R0229/001/6053",5572,"O0001/IE06823/F0041/X098/R0229/001/6053",79681,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["D0001/IA10378/F0001/X049/R0230/001/6119",1767,"D0001/IA10378/F0001/X049/R0230/001/6119",41283,"Assets:Current Assets:VAT Receivable:Input VAT General:Recognised"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,32490919,27598410,0,0,0,0,0,0]
["C0003-1/IA06173/F0002/X052/R0229/001/6105",1045,"C0003-1/IA06173/F0002/X052/R0229/001/6105",30635,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1207","Information Technology","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1470","1470","Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,0,38000,650000,500000,600000]
["C0003-2/IA06173/F0791/X099/R0229/001/6055",1402,"C0003-2/IA06173/F0791/X099/R0229/001/6055",31130,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3100","Planning and development","3108","Project Management Unit","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"1470","1470","Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00835/F2496/X052/R0229/001/6105",1047,"O0001/IE00835/F2496/X052/R0229/001/6105",31138,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Business and Financial Management","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,1122602,1969782,0,0,0,0,0,0]
["O0001/IE00835/F1177/X052/R0229/001/6105",1042,"O0001/IE00835/F1177/X052/R0229/001/6105",30621,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Business and Financial Management","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,125239,628430,2423819,550000,550000,505000,555000,505000]
["O0001/IE00835/F0041/X052/R0229/001/6105",1043,"O0001/IE00835/F0041/X052/R0229/001/6105",30622,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Business and Financial Management","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,913743,0,0,1850000,1650000,2000000,2000000,2300000]
["O1540-1/IE00835/F0041/X052/R0229/001/6105",1044,"O1540-1/IE00835/F0041/X052/R0229/001/6105",30633,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Business and Financial Management","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,56967,543218,185599,0,0,0,0,0]
["O0001/IE00835/F0041/X116/R0230/001/6607",4517,"O0001/IE00835/F0041/X116/R0230/001/6607",69626,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Business and Financial Management","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,3000000,800000,600000,600000,800000]
["D0001/IA08401/F0001/X049/R0230/001/6119",4081,"D0001/IA08401/F0001/X049/R0230/001/6119",61362,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Affiliated/Related Parties/Associated Companies:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,35073555,35073601,29320997,0,0,0,0,0]
["D0001/IA09555/F0001/X049/R0230/001/6119",4069,"D0001/IA09555/F0001/X049/R0230/001/6119",61354,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,804294,0,0,0,0,0]
["D0001/IA02305/F0001/X049/R0230/001/6115",2005,"D0001/IA02305/F0001/X049/R0230/001/6115",41308,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Prepayments and Advances:Taxes and Levies other than Income Tax:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,894449,687106,490180,0,0,0,0,0]
["O0001/IE06226/F0041/X116/R0229/001/6053",4552,"O0001/IE06226/F0041/X116/R0229/001/6053",69661,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,0,0,0,0,10635,0,0,0]
["D0001/IA08415/F0001/X049/R0230/001/6115",965,"D0001/IA08415/F0001/X049/R0230/001/6115",31235,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Public Benefit Organisations:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,1061968,1061968,1061968,0,0,0,0,0]
["D0001/IZ00036/F0001/X047/R0230/001/6114",4550,"D0001/IZ00036/F0001/X047/R0230/001/6114",69659,"Gains and Losses:Fair Value Adjustment:Investment Property:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,-11340222,0,0,0,0,0,0]
["D0001/IZ00036/F0001/X051/R0229/001/6103",4541,"D0001/IZ00036/F0001/X051/R0229/001/6103",69650,"Gains and Losses:Fair Value Adjustment:Investment Property:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,-2157557,467203,0,0,0,0,0,0]
["D0001/IZ00036/F0001/X049/R0230/001/6119",4370,"D0001/IZ00036/F0001/X049/R0230/001/6119",69476,"Gains and Losses:Fair Value Adjustment:Investment Property:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,439450,0,0,0,0,0]
["D0001/IR01006/F0932/X146/R0230/001/6651",3029,"D0001/IR01006/F0932/X146/R0230/001/6651",51322,"Revenue:Exchange Revenue:Service Charges:Water:Connection/Disconnection","0400","Service charges - water revenue","0400","Total Service charges - water revenue"," _ "," _ ","4200","Water management","4202","Water Distribution"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0130","Service charges - water revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,11,111,"Water Management","Water Distribution",null,null,0,0,-14823,0,0,0,0,0]
["O0001/IE00808/F0041/X050/R0229/001/6111",1133,"O0001/IE00808/F0041/X050/R0229/001/6111",30300,"Expenditure:Operational Cost:Licences:Motor Vehicle Licence and Registrations"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,132694,103518,282900,150000,200000,200000,200000,220000]
["O1302-1/IE00855/F0041/X101/R0027/001/6155",1799,"O1302-1/IE00855/F0041/X101/R0027/001/6155",30219,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Land and Quantity Surveyors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,250000,2977921,0,0,0,0,0]
["O1302-2/IE00855/F0041/X101/R0023/001/6155",1801,"O1302-2/IE00855/F0041/X101/R0023/001/6155",30221,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Land and Quantity Surveyors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,570875,200000,50000,200000,0,0]
["O0025-4/IE00855/F0041/X101/R0230/001/6155",4286,"O0025-4/IE00855/F0041/X101/R0230/001/6155",69039,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Land and Quantity Surveyors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,708696,0,0,600000,400000,300000,0,0]
["D0001/IA08406/F0001/X049/R0230/001/6115",971,"D0001/IA08406/F0001/X049/R0230/001/6115",31241,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Business  and Commercial:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,2330446,2339702,2339896,0,0,0,0,0]
["D0001/IA02356/F0001/X049/R0230/001/6115",946,"D0001/IA02356/F0001/X049/R0230/001/6115",31216,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Property Rental Debtors:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,4001628,3393762,2813298,0,0,0,0,0]
["D0001/IA02153/F0001/X049/R0230/001/6115",969,"D0001/IA02153/F0001/X049/R0230/001/6115",31239,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Industrial Properties:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,432073,326878,240558,0,0,0,0,0]
["C0068-1/IA06188/F0002/X047/R0230/001/6114",4161,"C0068-1/IA06188/F0002/X047/R0230/001/6114",61442,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Accumulated Impairment:Changes not specifically listed"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00584/F0041/X051/R0229/001/6103",996,"O0001/IE00584/F0041/X051/R0229/001/6103",30450,"Expenditure:Operational Cost:Professional Bodies, Membership and Subscription"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,1749540,0,1452620,2500000,2034000,2200000,2200000,2200000]
["C0099-1/IA07283/F0002/X032/R0230/001/6707",4133,"C0099-1/IA07283/F0002/X032/R0230/001/6707",61414,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:LV Networks:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","4100","Energy sources","4101","Electricity "," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0280","LV Networks","0280","LV Networks"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["C0230-6/IA00024/F0001/X047/R0230/001/6114",4569,"C0230-6/IA00024/F0001/X047/R0230/001/6114",69678,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0225-2/IA00024/F0001/X047/R0230/001/6114",4572,"C0225-2/IA00024/F0001/X047/R0230/001/6114",69681,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0800","0800","Centres","Centres"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0241-2/IA00024/F0001/X047/R0230/001/6114",4577,"C0241-2/IA00024/F0001/X047/R0230/001/6114",69686,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0840","0840","Testing Stations","Testing Stations"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0231-2/IA00024/F0001/X047/R0230/001/6114",4578,"C0231-2/IA00024/F0001/X047/R0230/001/6114",69687,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0880","0880","Libraries","Libraries"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0224-1/IA00024/F0001/X047/R0230/001/6114",4585,"C0224-1/IA00024/F0001/X047/R0230/001/6114",69694,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0890","0890","Cemeteries/Crematoria","Cemeteries/Crematoria"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0240-3/IA00024/F0001/X047/R0230/001/6114",4586,"C0240-3/IA00024/F0001/X047/R0230/001/6114",69695,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Depreciation:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0990","0990","Taxi Ranks/Bus Terminals","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0135-1/IA00189/F0002/X116/R0230/001/6601",4156,"C0135-1/IA00189/F0002/X116/R0230/001/6601",61437,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Storm water Infrastructure:Accumulated Impairment:Disposals/Transfers Out"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0160","Storm water Infrastructure","0160","Storm water Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0170","Drainage Collection","0170","Drainage Collection"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06235/F0041/X006/R0229/001/6053",4263,"O0001/IE06235/F0041/X006/R0229/001/6053",69019,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,34993,53681,34993,36953,39022]
["O0001/IE06235/F0041/X098/R0229/001/6053",5567,"O0001/IE06235/F0041/X098/R0229/001/6053",79676,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00841/F0041/X051/R0229/001/6104",1021,"O0001/IE00841/F0041/X051/R0229/001/6104",30445,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Medical Examinations","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,45240,137169,11485,150000,80000,85000,90000,95000]
["D0001/IA02172/F2496/X049/R0230/001/6115",1772,"D0001/IA02172/F2496/X049/R0230/001/6115",41288,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Municipal Properties:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-200675,-938,0,0,0,0,0,0]
["D0001/IA10382/F0001/X049/R0230/001/6119",1768,"D0001/IA10382/F0001/X049/R0230/001/6119",41284,"Assets:Current Assets:VAT Receivable:VAT Control:Receipts"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-20820504,-18647257,8106397,0,0,0,0,0]
["D0001/IA02522/F0001/X049/R0230/001/6115",954,"D0001/IA02522/F0001/X049/R0230/001/6115",31224,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Water Management:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00607/F0041/X050/R0229/001/6111",1134,"O0001/IE00607/F0041/X050/R0229/001/6111",30301,"Expenditure:Operational Cost:Wet Fuel"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,4359333,2522140,1878721,3500000,3500000,3000000,3000000,3200000]
["C0251-1/IA02560/F0002/X047/R0230/001/6114",4371,"C0251-1/IA02560/F0002/X047/R0230/001/6114",69480,"Assets:Non-current Assets:Investment Property:Fair Value Model:Additions:Direct"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0220"," Investment property","0220","Investment property"," _ "," _ "," _ "," _ ","1110","Investment properties","1110","Investment properties"," _ "," _ "," _ "," _ ","","","","",null,"1130","1130","Improved Property","Improved Property"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,20270000,11136000,11196000,0,0,0,0,0]
["O0001/IE07182/F0041/X044/R0229/001/6805",4531,"O0001/IE07182/F0041/X044/R0229/001/6805",69640,"Expenditure:Remuneration of Councillors:Chief  Whip:Allowances and Service Related Benefits:Basic Salary","2100","Remuneration of councillors","210001","Basic Salaries and Wages"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,501935,0,0,0,0]
["C0305-1/IA00082/F0002/X047/R0230/001/6114",4179,"C0305-1/IA00082/F0002/X047/R0230/001/6114",61460,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1280","Manufacturing Plant","1280","Manufacturing Plant"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0306-1/IA00082/F0002/X047/R0230/001/6114",4180,"C0306-1/IA00082/F0002/X047/R0230/001/6114",61461,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1200","Municipal Offices","1200","Municipal Offices"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0308-1/IA00082/F0002/X047/R0230/001/6114",4181,"C0308-1/IA00082/F0002/X047/R0230/001/6114",61462,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1250","Stores","1250","Stores"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0261-1/IA00082/F0002/X047/R0230/001/6114",4113,"C0261-1/IA00082/F0002/X047/R0230/001/6114",61391,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"1200","1200","Municipal Offices","Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,-20019238,-17820721,-15628533,0,0,0,0,0]
["O0001/IE00539/F0041/X057/R0229/001/6351",4396,"O0001/IE00539/F0041/X057/R0229/001/6351",69505,"Expenditure:Operating Leases:Furniture and Office Equipment"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,61274,50314,0,0,40000,50000,60000,70000]
["O0001/IE00539/F0041/X046/R0229/001/6109",1106,"O0001/IE00539/F0041/X046/R0229/001/6109",30673,"Expenditure:Operating Leases:Furniture and Office Equipment"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,715766,719105,596962,865000,865000,2800000,1000000,1200000]
["D0001/IR02318/F1177/X049/R0230/001/6115",928,"D0001/IR02318/F1177/X049/R0230/001/6115",30554,"Revenue:Non-exchange Revenue:Transfers and Subsidies:Operational:Monetary Allocations:National Governments:Local Government Financial Management Grant","1500","Transfers and subsidies","1500","Transfers and subsidies"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,2145000,2145000,1810000,-2145000,-2145000,-2000000,-2300000,-2500000]
["D0001/IL01044/F0001/X049/R0230/001/6119",7697,"D0001/IL01044/F0001/X049/R0230/001/6119",99815,"Liabilities:Non-current Liabilities:Provision and Impairment:Decommissioning, Restoration and Similar Liabilities:Landfill Sites:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0410","  Provisions","0410","Provisions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0412","Refuse landfill site rehabilitation","0412","Refuse landfill site rehabilitation","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,-60896619,-12514486,-13547439,-13004012]
["O3201-1/IE00649/F0041/X004/R0230/001/6267",1309,"O3201-1/IE00649/F0041/X004/R0230/001/6267",30618,"Expenditure:Contracted Services:Contractors:Maintenance of Buildings and Facilities","2700","Contracted services","2700-003","Contractors","2703","Contractors","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0890","Cemeteries/Crematoria","0890","Cemeteries/Crematoria","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,183437,0,0,100000,100000,100000,100000,100000]
["O1369-10/IE00081/F13530/X032/R0031/001/6707",4503,"O1369-10/IE00081/F13530/X032/R0031/001/6707",69612,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Electrical","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["D0001/IA10325/F0001/X049/R0230/001/6119",4537,"D0001/IA10325/F0001/X049/R0230/001/6119",69646,"Assets:Current Assets:Control, Clearing and Interface Accounts:Over/Under Banking:Unidentified deductions from bank account"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA10325/F0001/X049/R0230/001/6115",4044,"D0001/IA10325/F0001/X049/R0230/001/6115",61337,"Assets:Current Assets:Control, Clearing and Interface Accounts:Over/Under Banking:Unidentified deductions from bank account"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,251136,11,11,0,0,0,0,0]
["D0001/IA09350/F0001/X049/R0230/001/6119",4032,"D0001/IA09350/F0001/X049/R0230/001/6119",61325,"Assets:Current Assets:Cash and Cash Equivalents:Call Deposits and Investments:Special Deposit for the Payment of Interest:Specify (replace with account description):Withdrawals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0130","Call deposits and investments","0130","Call deposits and investments"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01411/F2496/X101/R0230/001/6155",1566,"D0001/IR01411/F2496/X101/R0230/001/6155",31167,"Revenue:Exchange Revenue:Operational Revenue:Administrative Handling Fees","1600","Other revenue","1601","Administrative Handling Fees"," _ "," _ ","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,83751,80328,364145,-100000,-100000,-104900,-109935,-115212]
["C0078-3/IA05888/F0001/X047/R0230/001/6114",7691,"C0078-3/IA05888/F0001/X047/R0230/001/6114",99806,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Machinery and Equipment:Leased to Others:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1510,"Machinery and Equipment",1510,"Machinery and Equipment",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,63068427,63313119,64720361]
["D0001/IA05888/F0001/X049/R0230/001/6119",7681,"D0001/IA05888/F0001/X049/R0230/001/6119",99796,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Machinery and Equipment:Leased to Others:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00996/F0931/X139/R0041/001/6551",1759,"D0001/IR00996/F0931/X139/R0041/001/6551",41273,"Revenue:Exchange Revenue:Service Charges:Waste Water Management:Availability Charges","0500","Service charges - sanitation revenue","0500","Total Service charges - sanitation revenue"," _ "," _ ","4300","Waste water management","4302","Sewerage"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0140","Service charges - sanitation revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00996/F0931/X139/R0021/001/6551",1760,"D0001/IR00996/F0931/X139/R0021/001/6551",41274,"Revenue:Exchange Revenue:Service Charges:Waste Water Management:Availability Charges","0500","Service charges - sanitation revenue","0500","Total Service charges - sanitation revenue"," _ "," _ ","4300","Waste water management","4302","Sewerage"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0140","Service charges - sanitation revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00996/F0931/X139/R0022/001/6551",1761,"D0001/IR00996/F0931/X139/R0022/001/6551",41275,"Revenue:Exchange Revenue:Service Charges:Waste Water Management:Availability Charges","0500","Service charges - sanitation revenue","0500","Total Service charges - sanitation revenue"," _ "," _ ","4300","Waste water management","4302","Sewerage"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0140","Service charges - sanitation revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00996/F0931/X139/R0023/001/6551",1762,"D0001/IR00996/F0931/X139/R0023/001/6551",41276,"Revenue:Exchange Revenue:Service Charges:Waste Water Management:Availability Charges","0500","Service charges - sanitation revenue","0500","Total Service charges - sanitation revenue"," _ "," _ ","4300","Waste water management","4302","Sewerage"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0140","Service charges - sanitation revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00996/F0931/X139/R0230/001/6551",1778,"D0001/IR00996/F0931/X139/R0230/001/6551",41294,"Revenue:Exchange Revenue:Service Charges:Waste Water Management:Availability Charges","0500","Service charges - sanitation revenue","0500","Total Service charges - sanitation revenue"," _ "," _ ","4300","Waste water management","4302","Sewerage"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0140","Service charges - sanitation revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["C0003-4/IA06183/F0002/X047/R0230/001/6114",4092,"C0003-4/IA06183/F0002/X047/R0230/001/6114",61370,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"1470","1470","Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,-2953491,-2521942,-2017756,0,0,0,0,0]
["C0068-1/IA06183/F0002/X047/R0230/001/6114",4159,"C0068-1/IA06183/F0002/X047/R0230/001/6114",61440,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00036/F0041/X079/R0229/001/6057",4244,"O0001/IE00036/F0041/X079/R0229/001/6057",61365,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00036/F0041/X139/R0230/001/6551",4058,"O0001/IE00036/F0041/X139/R0230/001/6551",61343,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","4300","Waste water management","4302","Sewerage"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",12,121,"Waste Water Management","Sewerage",null,null,9045,0,0,0,0,0,0,0]
["O0001/IE00036/F0041/X146/R0230/001/6651",4067,"O0001/IE00036/F0041/X146/R0230/001/6651",61352,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","4200","Water management","4202","Water Distribution"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",11,111,"Water Management","Water Distribution",null,null,16416,0,0,0,0,0,0,0]
["O0001/IE00036/F0041/X099/R0229/001/6055",4526,"O0001/IE00036/F0041/X099/R0229/001/6055",69635,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,392711,0,288893,0,0]
["O1278-1/IE00036/F0041/X116/R0230/001/6601",4468,"O1278-1/IE00036/F0041/X116/R0230/001/6601",69577,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,0,0,0,1838000,1838000,453000,3862000,3862000]
["O0001/IE00036/F0041/X051/R0229/001/6104",4321,"O0001/IE00036/F0041/X051/R0229/001/6104",69062,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,958133,74364,831192,1016897,873781,1080453,1140959,1204852]
["O0001/IE00036/F0041/X096/R0229/001/6151",1890,"O0001/IE00036/F0041/X096/R0229/001/6151",30243,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,1309492,1281455,1182377,1388584,1065731,1475370,1557990,1645238]
["O1278-1/IE00036/F0041/X132/R0230/001/6501",1998,"O1278-1/IE00036/F0041/X132/R0230/001/6501",31126,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,2884913,3075401,3028367,2500000,3500000,3100000,3100000,3300000]
["O1278-1/IE00036/F1169/X116/R0230/001/6601",1993,"O1278-1/IE00036/F1169/X116/R0230/001/6601",31120,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,4320111,3705954,2646053,2862000,2862000,3409000,0,0]
["O0001/IE00036/F0041/X101/R0229/001/6155",1556,"O0001/IE00036/F0041/X101/R0229/001/6155",30209,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,1892001,2051551,1692509,2415153,2180333,2566100,2709802,2861550]
["O0001/IE00036/F0041/X116/R0229/001/6601",1521,"O0001/IE00036/F0041/X116/R0229/001/6601",31200,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,4032253,3756619,4569748,5947581,4397276,6343364,6698593,7073714]
["O0001/IE00036/F0041/X115/R0229/001/6603",1529,"O0001/IE00036/F0041/X115/R0229/001/6603",30749,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3200","Road transport","3203","Public Transport"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,73,"Road Transport","Public Transport",null,null,456117,461386,544621,1102182,512823,1174888,1240681,1310159]
["O0001/IE00036/F0041/X051/R0229/001/6121",1530,"O0001/IE00036/F0041/X051/R0229/001/6121",30160,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,1127943,1038552,954418,1198750,1206956,1282390,1354204,1430040]
["O0001/IE00036/F0041/X119/R0229/001/6607",1488,"O0001/IE00036/F0041/X119/R0229/001/6607",30741,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,72,"Road Transport","Road and Traffic Regulation",null,null,9029622,7724086,7756786,11029141,10956159,11768000,12427008,13122921]
["O0001/IE00036/F0041/X032/R0229/001/6707",1700,"O0001/IE00036/F0041/X032/R0229/001/6707",30875,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,1858348,1962139,1693001,2095459,2388504,2226402,2351080,2482741]
["O0001/IE00036/F0041/X132/R0229/001/6501",1684,"O0001/IE00036/F0041/X132/R0229/001/6501",30855,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,5083622,4767520,4909591,6002178,4693724,6195869,6542837,6909236]
["O0001/IE00036/F0041/X125/R0229/001/6401",1662,"O0001/IE00036/F0041/X125/R0229/001/6401",30938,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,3262680,3433944,3247517,4155164,4266201,4420130,4667657,4929046]
["O0001/IE00036/F0041/X096/R0229/001/6153",1578,"O0001/IE00036/F0041/X096/R0229/001/6153",30773,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,1444171,1289260,1318624,1517300,1421052,1612131,1702410,1797745]
["O0001/IE00036/F0041/X019/R0229/001/6353",1606,"O0001/IE00036/F0041/X019/R0229/001/6353",30791,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,345098,467525,812214,906189,409718,962826,1016744,1073681]
["O0001/IE00036/F0041/X079/R0229/001/6301",1623,"O0001/IE00036/F0041/X079/R0229/001/6301",30892,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,614454,570402,527657,652262,652262,693029,731838,772821]
["O0001/IE00036/F0041/X057/R0229/001/6351",1635,"O0001/IE00036/F0041/X057/R0229/001/6351",31003,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,6763284,6474018,5619862,7617941,7477064,8258969,8721471,9209873]
["O0001/IE00036/F0041/X004/R0229/001/6267",1307,"O0001/IE00036/F0041/X004/R0229/001/6267",30586,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,1588595,1991853,1972593,2287302,1557003,2434416,2570743,2714705]
["O0001/IE00036/F0041/X003/R0229/001/6273",1311,"O0001/IE00036/F0041/X003/R0229/001/6273",30700,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,21,"Community and Social Services","Animal Care and Diseases",null,null,352427,317351,288379,364578,224758,387364,409056,431963]
["O0001/IE00036/F0041/X006/R0229/001/6255",1295,"O0001/IE00036/F0041/X006/R0229/001/6255",30646,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,22,"Community and Social Services","Community Halls and Facilities",null,null,2089176,2148151,1920082,2653912,2160099,2823781,2981913,3148900]
["O0001/IE00036/F0041/X056/R0229/001/6057",1326,"O0001/IE00036/F0041/X056/R0229/001/6057",30020,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,4487200,4397225,3914261,7211209,5644389,8179500,8637552,9121255]
["O0001/IE00036/F1177/X056/R0229/001/6057",1349,"O0001/IE00036/F1177/X056/R0229/001/6057",31075,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,0,15000,0,0,0,0,0,0]
["O0001/IE00036/F0041/X081/R0229/001/6059",1354,"O0001/IE00036/F0041/X081/R0229/001/6059",30041,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,1315681,1194623,1040856,1358202,1242222,1443090,1523903,1609241]
["O0001/IE00036/F1182/X099/R0229/001/6055",1401,"O0001/IE00036/F1182/X099/R0229/001/6055",30530,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,1728271,1874716,1338247,1653620,1784721,1885334,2174227,2295984]
["O0001/IE00036/F1177/X081/R0229/001/6059",1377,"O0001/IE00036/F1177/X081/R0229/001/6059",31069,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,0,15000,-37050,0,0,0,0,0]
["O0001/IE00036/F0041/X049/R0229/001/6119",1246,"O0001/IE00036/F0041/X049/R0229/001/6119",30265,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,855043,788115,1070185,1752316,1091071,1861835,1966098,2076200]
["O0001/IE00036/F0041/X049/R0229/001/6117",1220,"O0001/IE00036/F0041/X049/R0229/001/6117",30066,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,1558919,1362391,1557870,1868322,1433626,1994111,2105781,2223705]
["O0001/IE00036/F1177/X049/R0229/001/6119",1265,"O0001/IE00036/F1177/X049/R0229/001/6119",31059,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,479752,615678,415812,630000,425224,743747,785397,829379]
["O0001/IE00036/F0041/X024/R0229/001/6251",1283,"O0001/IE00036/F0041/X024/R0229/001/6251",30201,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,23,"Community and Social Services","Libraries and Archives",null,null,236063,220620,264499,395778,263438,420515,444063,468931]
["O0001/IE00036/F0041/X058/R0229/001/6113",1161,"O0001/IE00036/F0041/X058/R0229/001/6113",30150,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,1063159,1206620,783090,3489723,2129743,3689476,3896086,4114267]
["O0001/IE00036/F0041/X047/R0229/001/6114",1210,"O0001/IE00036/F0041/X047/R0229/001/6114",31210,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,2323748,2495767,2083571,1888435,2042108,2006463,2118824,2237479]
["O0001/IE00036/F0041/X049/R0229/001/6115",865,"O0001/IE00036/F0041/X049/R0229/001/6115",30322,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,3153948,3068420,2886761,5715069,3894208,6163914,6509093,6873602]
["O0001/IE00036/F0041/X046/R0229/001/6109",1105,"O0001/IE00036/F0041/X046/R0229/001/6109",30667,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,5003053,4787368,4483593,6381020,5306845,6751103,7129165,7528398]
["O0001/IE00036/F0041/X050/R0229/001/6111",1122,"O0001/IE00036/F0041/X050/R0229/001/6111",30274,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,992345,930627,894622,1262641,1158724,1341553,1416680,1496014]
["O0001/IE00036/F0041/X053/R0229/001/6108",1082,"O0001/IE00036/F0041/X053/R0229/001/6108",30128,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,510738,477883,143949,541605,615294,575455,607680,641711]
["O0001/IE00036/F0045/X051/R0229/001/6104",1019,"O0001/IE00036/F0045/X051/R0229/001/6104",30428,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,0,818003,0,0,0,0,0,0]
["O0001/IE00036/F0041/X051/R0229/001/6103",995,"O0001/IE00036/F0041/X051/R0229/001/6103",30364,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,2108063,1973630,1803372,2622880,2274424,2749726,2903710,3066318]
["O0001/IE00036/F0041/X052/R0229/001/6105",1034,"O0001/IE00036/F0041/X052/R0229/001/6105",30441,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,1242081,1137218,1021111,1388780,1448985,1486030,1569248,1657126]
["O0001/IE00036/F0041/X055/R0229/001/6107",1060,"O0001/IE00036/F0041/X055/R0229/001/6107",30108,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Basic Salary and Wages","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,5125638,5078921,4817749,7899025,4717166,7644171,8072245,8524290]
["O0001/IE00516/F0041/X049/R0230/001/6115",4431,"O0001/IE00516/F0041/X049/R0230/001/6115",69540,"Expenditure:Bad Debts Written Off","2200","Debt impairment","2200","Debt impairment"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,2816107,0,0,0,0,0,0]
["O0001/IE01579/F0041/X045/R0229/001/6053",4250,"O0001/IE01579/F0041/X045/R0229/001/6053",69004,"Expenditure:Employee Related Cost:Senior Management:Municipal Manager (MM):Salaries and Allowances:Service Related Benefits:Scarcity","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,46776,3898,0,46776,48647,48647,51372,54248]
["C0119-1/IA00123/F0002/X116/R0230/001/6601",4140,"C0119-1/IA00123/F0002/X116/R0230/001/6601",61421,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Disposals"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0130","Road Structures","0130","Road Structures"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0118-1/IA00123/F0002/X116/R0230/001/6601",4147,"C0118-1/IA00123/F0002/X116/R0230/001/6601",61428,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Disposals"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0140","Road Furniture","0140","Road Furniture"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["D0001/IR02310/F1169/X049/R0230/001/6115",930,"D0001/IR02310/F1169/X049/R0230/001/6115",30556,"Revenue:Non-exchange Revenue:Transfers and Subsidies:Operational:Monetary Allocations:National Governments:Expanded Public Works Programme Integrated Grant","1500","Transfers and subsidies","1500","Transfers and subsidies"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,3519000,4364000,1158000,-3362000,-3362000,-3409000,0,0]
["C0207-1/IA02894/F0002/X044/R0230/001/6803",4213,"C0207-1/IA02894/F0002/X044/R0230/001/6803",61494,"Assets:Non-current Assets:Heritage Assets:Cost Model:Other Heritage Assets:Municipal Jewellery Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _","2080","Internally generated funds","C","IA","0280"," Other -current assets","0280","Other -current assets"," _ "," _ "," _ "," _ ","1050","Heritage Assets","1050","Heritage Assets"," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ ","1100","Other Heritage","1100","Other Heritage"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["C0084-1/IA02894/F0002/X047/R0230/001/6114",4383,"C0084-1/IA02894/F0002/X047/R0230/001/6114",69482,"Assets:Non-current Assets:Heritage Assets:Cost Model:Other Heritage Assets:Municipal Jewellery Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0280"," Other -current assets","0280","Other -current assets"," _ "," _ "," _ "," _ ","1050","Heritage Assets","1050","Heritage Assets"," _ "," _ "," _ "," _ ","","","","",null,"1100","1100","Other Heritage","Other Heritage"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O1303-1/IE03816-1/F0045/X098/R0230/001/6153",4441,"O1303-1/IE03816-1/F0045/X098/R0230/001/6153",69550,"Expenditure:Transfers and Subsidies:Operational:Monetary Allocations:Private Enterprises:Other Transfers Private Enterprises:Unspecified","2800","Transfers and subsidies","28000102","Cash Transfers to other municipalities  "," _ "," _ ","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0220","Transfers and Grants","0220","Transfers and Grants"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0470","Transfers and grants - other",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,22364,0,0,1000000,700000,960000,0,0]
["D0001/IA02693/F0001/X049/R0230/001/6115",7693,"D0001/IA02693/F0001/X049/R0230/001/6115",99808,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Residential Properties:Developed:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01012/F0042/X049/R0230/001/6115",3031,"D0001/IR01012/F0042/X049/R0230/001/6115",51324,"Revenue:Non-exchange Revenue:Fines, Penalties and Forfeits:Fines:Illegal Connections","1200","Fines, penalties and forfeits","1200","Fines, penalties and forfeits"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0210","Fines, penalties and forfeits","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,16452,0,14823,0,-10000,-10490,-10994,-11521]
["C0135-1/IA00183/F0002/X116/R0230/001/6601",4155,"C0135-1/IA00183/F0002/X116/R0230/001/6601",61436,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Storm water Infrastructure:Accumulated Depreciation:Disposals"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0160","Storm water Infrastructure","0160","Storm water Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0170","Drainage Collection","0170","Drainage Collection"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["O1540-1/IE00650/F2496/X052/R0229/001/6105",1046,"O1540-1/IE00650/F2496/X052/R0229/001/6105",31136,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,50000,260000,300000,300000,400000]
["O1548-1/IE00650/F2496/X046/R0229/001/6109",1119,"O1548-1/IE00650/F2496/X046/R0229/001/6109",30722,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,16176,15000,15000,200000,200000,400000]
["O1551-1/IE00650/F0041/X050/R0229/001/6111",1142,"O1551-1/IE00650/F0041/X050/R0229/001/6111",30335,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,18500,0,164038,0,0,0,0,0]
["O1550-1/IE00650/F0041/X050/R0229/001/6111",1143,"O1550-1/IE00650/F0041/X050/R0229/001/6111",30336,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,1870,0,1937617,0,0,0,0,0]
["O1550-1/IE00650/F2496/X050/R0229/001/6111",1148,"O1550-1/IE00650/F2496/X050/R0229/001/6111",31131,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,250446,113818,0,3000000,3000000,2000000,2000000,2750000]
["O1550-3/IE00650/F2496/X057/R0229/001/6351",1644,"O1550-3/IE00650/F2496/X057/R0229/001/6351",31046,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,0,0,0,0,0,200000,200000,300000]
["O1550-2/IE00650/F2496/X119/R0229/001/6607",1496,"O1550-2/IE00650/F2496/X119/R0229/001/6607",30757,"Expenditure:Contracted Services:Contractors:Maintenance of Equipment","2700","Contracted services","2700-003","Contractors","2703","Contractors","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,21265,26576,25099,70000,40000,80000,80000,90000]
["C0019-2/IA07279/F0001/X047/R0230/001/6114",4563,"C0019-2/IA07279/F0001/X047/R0230/001/6114",69672,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:LV Networks:Accumulated Impairment:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0280","0280","LV Networks","LV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00060/F0001/X049/R0230/001/6115",939,"D0001/IZ00060/F0001/X049/R0230/001/6115",31244,"Gains and Losses:Impairment Loss:Trade and Other Receivables from Exchange Transactions:Waste Management","2200","Debt impairment","2200","Debt impairment"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE03969/F0041/X051/R0229/001/6103",990,"O0001/IE03969/F0041/X051/R0229/001/6103",30359,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,132959,43795,76818,50000,140000,100000,100000,110000]
["O0001/IE03969/F0041/X049/R0229/001/6115",862,"O0001/IE03969/F0041/X049/R0229/001/6115",30319,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,32154,82014,37868,70000,120000,120000,120000,130000]
["O0001/IE03969/F0041/X050/R0229/001/6111",1129,"O0001/IE03969/F0041/X050/R0229/001/6111",30281,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,1778,2455,0,7500,0,10000,10000,10000]
["O0001/IE03969/F0041/X053/R0229/001/6108",1076,"O0001/IE03969/F0041/X053/R0229/001/6108",30122,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,0,0,0,0,0,0,0,0]
["O0001/IE03969/F0041/X046/R0229/001/6109",1098,"O0001/IE03969/F0041/X046/R0229/001/6109",30660,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,62207,52468,67837,32500,40000,40000,40000,40000]
["O0001/IE03969/F0041/X055/R0229/001/6107",1053,"O0001/IE03969/F0041/X055/R0229/001/6107",30101,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,464334,654505,426458,400000,300000,250000,250000,250000]
["O0001/IE03969/F0041/X051/R0229/001/6104",1013,"O0001/IE03969/F0041/X051/R0229/001/6104",30422,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,0,0,0,0,0,0,0,0]
["O0001/IE03969/F0041/X052/R0229/001/6105",1029,"O0001/IE03969/F0041/X052/R0229/001/6105",30436,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,0,0,0,15000,15000,20000,20000,20000]
["O0001/IE03969/F0041/X058/R0229/001/6113",1155,"O0001/IE03969/F0041/X058/R0229/001/6113",30144,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,14615,6860,0,20000,20000,35000,35000,37000]
["O0001/IE03969/F0041/X047/R0229/001/6114",1206,"O0001/IE03969/F0041/X047/R0229/001/6114",31206,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,84158,102101,55754,60000,50000,50000,55000,55000]
["O0001/IE03969/F0041/X024/R0229/001/6251",1280,"O0001/IE03969/F0041/X024/R0229/001/6251",30198,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,23,"Community and Social Services","Libraries and Archives",null,null,18565,18219,5579,15000,30000,30000,40000,45000]
["O0001/IE03969/F0041/X049/R0229/001/6117",1217,"O0001/IE03969/F0041/X049/R0229/001/6117",30063,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,34803,46224,21389,22500,40000,45000,50000,50000]
["O0001/IE03969/F0041/X049/R0229/001/6119",1241,"O0001/IE03969/F0041/X049/R0229/001/6119",30260,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,61124,20328,46658,37500,40000,35000,35000,35000]
["O0001/IE03969/F1182/X099/R0229/001/6055",1395,"O0001/IE03969/F1182/X099/R0229/001/6055",30524,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,167899,79889,69196,50000,69174,40000,50000,60000]
["O0001/IE03969/F0041/X056/R0229/001/6057",1328,"O0001/IE03969/F0041/X056/R0229/001/6057",30022,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,97932,83392,41528,60000,100000,100000,100000,110000]
["O0001/IE03969/F0041/X006/R0229/001/6255",1290,"O0001/IE03969/F0041/X006/R0229/001/6255",30641,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,22,"Community and Social Services","Community Halls and Facilities",null,null,202262,191577,135002,130000,60000,60000,65000,70000]
["O0001/IE03969/F0041/X003/R0229/001/6273",1313,"O0001/IE03969/F0041/X003/R0229/001/6273",30702,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,21,"Community and Social Services","Animal Care and Diseases",null,null,90833,83788,72999,25000,50000,50000,50000,55000]
["O0001/IE03969/F0041/X004/R0229/001/6267",1302,"O0001/IE03969/F0041/X004/R0229/001/6267",30581,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,133798,85871,81808,50000,110000,110000,110000,130000]
["O0001/IE03969/F0041/X119/R0229/001/6607",1483,"O0001/IE03969/F0041/X119/R0229/001/6607",30736,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,72,"Road Transport","Road and Traffic Regulation",null,null,649223,741832,576380,400000,700000,500000,550000,600000]
["O0001/IE03969/F0041/X115/R0229/001/6603",1526,"O0001/IE03969/F0041/X115/R0229/001/6603",30746,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3200","Road transport","3203","Public Transport"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,73,"Road Transport","Public Transport",null,null,85220,59899,44969,50000,80000,60000,60000,75000]
["O0001/IE03969/F0041/X051/R0229/001/6121",1535,"O0001/IE03969/F0041/X051/R0229/001/6121",30165,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,16351,29624,21108,22500,40000,40000,44000,47100]
["O0001/IE03969/F0041/X116/R0229/001/6601",1515,"O0001/IE03969/F0041/X116/R0229/001/6601",31194,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,542549,502868,426198,460000,300000,300000,300000,320000]
["O0001/IE03969/F0041/X125/R0229/001/6401",1658,"O0001/IE03969/F0041/X125/R0229/001/6401",30934,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,332479,323608,291019,180000,450000,400000,400000,420000]
["O0001/IE03969/F0041/X132/R0229/001/6501",1676,"O0001/IE03969/F0041/X132/R0229/001/6501",30847,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,615162,435075,359433,300000,350000,300000,300000,310000]
["O0001/IE03969/F0041/X032/R0229/001/6707",1696,"O0001/IE03969/F0041/X032/R0229/001/6707",30871,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,247925,159803,220163,100000,180000,140000,140000,200000]
["O0001/IE03969/F0041/X057/R0229/001/6351",1630,"O0001/IE03969/F0041/X057/R0229/001/6351",30998,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,48099,1557845,1183512,1000000,1200000,1000000,1000000,1000000]
["O0001/IE03969/F0041/X079/R0229/001/6301",1619,"O0001/IE03969/F0041/X079/R0229/001/6301",30888,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,23302,17133,8580,7500,10000,10000,15000,20000]
["O0001/IE03969/F0041/X019/R0229/001/6353",1600,"O0001/IE03969/F0041/X019/R0229/001/6353",30785,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,47795,38018,38014,25000,25000,20000,25000,30000]
["O0001/IE03969/F0041/X096/R0229/001/6153",1573,"O0001/IE03969/F0041/X096/R0229/001/6153",30768,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,2528,0,1917,10000,20000,20000,25000,30000]
["O0001/IE03969/F0041/X081/R0229/001/6059",4486,"O0001/IE03969/F0041/X081/R0229/001/6059",69595,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,0,0,0,10000,0,0,0,0]
["O0001/IE03969/F0041/X101/R0229/001/6155",4234,"O0001/IE03969/F0041/X101/R0229/001/6155",68988,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,2963,0,0,6000,25000,25000,25000,30000]
["O1278-1/IE03969/F1169/X116/R0229/001/6601",7597,"O1278-1/IE03969/F1169/X116/R0229/001/6601",99709,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,0,0,0,0,0,1000000,1000000,1000000]
["O0001/IE03969/F1177/X049/R0229/001/6119",5585,"O0001/IE03969/F1177/X049/R0229/001/6119",79694,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,0,0,0,0,58238,15000,20000,25000]
["O1278-1/IE03969/F0041/X116/R0230/001/6601",6585,"O1278-1/IE03969/F0041/X116/R0230/001/6601",89694,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,0,0,0,0,130000,50000,50000,55000]
["O1278-1/IE03969/F0041/X132/R0229/001/6501",7601,"O1278-1/IE03969/F0041/X132/R0229/001/6501",99716,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Non Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,0,0,0,0,0,40000,50000,50000]
["O0001/IE00735/F0041/X046/R0229/001/6121",7711,"O0001/IE00735/F0041/X046/R0229/001/6121",99831,"Expenditure:Interest, Dividends and Rent on Land:Interest Paid:Overdue Accounts","2400","Finance charges","2400","Finance charges"," _ "," _ ","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0210","Finance charges","0210","Finance charges"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0410","Finance charges",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,0,0,0,0,0,0]
["D0001/IL53989/F0001/X051/R0230/001/6121",3014,"D0001/IL53989/F0001/X051/R0230/001/6121",51317,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Travel Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,0,0,0,0,0]
["D0001/IL53989/F0001/X049/R0230/001/6119",4039,"D0001/IL53989/F0001/X049/R0230/001/6119",61332,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Travel Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02690/F0001/X049/R0230/001/6115",961,"D0001/IA02690/F0001/X049/R0230/001/6115",31231,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Residential Properties:Developed:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-6710119,-3279008,0,0,0,0,0,0]
["O0001/IE07553/F0041/X047/R0230/001/6114",4580,"O0001/IE07553/F0041/X047/R0230/001/6114",69689,"Expenditure:Depreciation and Amortisation:Depreciation:Electrical Infrastructure:LV Networks","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,280,"LV Networks",280,"LV Networks","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01070/F2494/X049/R0230/001/6115",913,"D0001/IR01070/F2494/X049/R0230/001/6115",30505,"Revenue:Exchange Revenue:Interest, Dividend and Rent on Land:Interest:Receivables:Service Charges","1000","Interest earned - outstanding debtors","1000","Interest earned - outstanding debtors"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0190","Interest earned - outstanding debtors","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,4511223,4909385,-2578,-800000,-4720708,-4952022,-5189719,-5438826]
["D0001/IL00726/F0001/X049/R0230/001/6119",4361,"D0001/IL00726/F0001/X049/R0230/001/6119",69470,"Liabilities:Current Liabilities:Provision and Impairment:Bonus:Increases"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0370"," Provisions","0370","Provisions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,2919233,2816591,2807764,0,0,0,0,0]
["O0001/IE06194/F0041/X046/R0229/001/6053",4252,"O0001/IE06194/F0041/X046/R0229/001/6053",69006,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06194/F0041/X116/R0229/001/6053",1424,"O0001/IE06194/F0041/X116/R0229/001/6053",30918,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,0,0,0,0,34008,34008,35912,37924]
["O0001/IE00542/F0041/X046/R0229/001/6109",1111,"O0001/IE00542/F0041/X046/R0229/001/6109",30689,"Expenditure:Operating Leases:Investment Properties"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,892616,807161,733795,1000000,1000000,0,0,0]
["O0001/IE06978/F0041/X116/R0229/001/6053",4455,"O0001/IE06978/F0041/X116/R0229/001/6053",69564,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,35061,0,0,0,0,0,0,0]
["D0001/IL01675/F0001/X049/R0230/001/6119",4551,"D0001/IL01675/F0001/X049/R0230/001/6119",69660,"Liabilities:Current Liabilities:Provision and Impairment:Impairment:Other Receivables from Non-exchange Transactions:Unauthorised, Irregular, Fruitless and Wasteful Expenditure:Recognised"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0370"," Provisions","0370","Provisions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,159262692,159262692,0,0,0,0,0,0]
["C0086-2/IA05101/F0002/X047/R0230/001/6114",4385,"C0086-2/IA05101/F0002/X047/R0230/001/6114",69484,"Assets:Non-current Assets:Intangible Assets:Cost:Other:In-use:Computer Software:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0270"," Intangible","0270","Intangible"," _ "," _ "," _ "," _ ","1370","Intangible Assets","1370","Intangible Assets"," _ "," _ "," _ "," _ ","","","","",null,"1430","1430","Computer Software and Applications","Computer Software and Applications"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,6256608,4203208,2656823,0,0,0,0,0]
["C0038-2/IA00135/F0002/X047/R0230/001/6114",4120,"C0038-2/IA00135/F0002/X047/R0230/001/6114",61398,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0140","0140","Road Furniture","Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0039-1/IA00135/F0002/X047/R0230/001/6114",4124,"C0039-1/IA00135/F0002/X047/R0230/001/6114",61402,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0130","0130","Road Structures","Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0040-9/IA00135/F0002/X047/R0230/001/6114",4127,"C0040-9/IA00135/F0002/X047/R0230/001/6114",61405,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0231-1/IA00032/F0791/X047/R0230/001/6114",4097,"C0231-1/IA00032/F0791/X047/R0230/001/6114",61375,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0880","0880","Libraries","Libraries"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0230-3/IA00032/F0002/X047/R0230/001/6114",4094,"C0230-3/IA00032/F0002/X047/R0230/001/6114",61372,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0244-2/IA00032/F0002/X049/R0230/001/6114",4106,"C0244-2/IA00032/F0002/X049/R0230/001/6114",61384,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1020","1020","Indoor Facilities","Indoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["C0241-1/IA00032/F0002/X047/R0230/001/6114",4115,"C0241-1/IA00032/F0002/X047/R0230/001/6114",61393,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0840","0840","Testing Stations","Testing Stations"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0245-3/IA00032/F0002/X047/R0230/001/6114",4108,"C0245-3/IA00032/F0002/X047/R0230/001/6114",61386,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1030","1030","Outdoor Facilities","Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,66230142,66230142,44882023,0,0,0,0,0]
["C0240-2/IA00032/F0002/X047/R0230/001/6114",4102,"C0240-2/IA00032/F0002/X047/R0230/001/6114",61380,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0990","0990","Taxi Ranks/Bus Terminals","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0232-1/IA00032/F0786/X047/R0230/001/6114",4099,"C0232-1/IA00032/F0786/X047/R0230/001/6114",61377,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0950","0950","Markets","Markets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0273-1/IA00032/F0002/X006/R0230/001/6255",4176,"C0273-1/IA00032/F0002/X006/R0230/001/6255",61457,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0810","Crèches","0810","Crèches"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0276-1/IA00032/F0002/X006/R0230/001/6255",4177,"C0276-1/IA00032/F0002/X006/R0230/001/6255",61458,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0790","Halls","0790","Halls"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0271-2/IA00032/F0002/X006/R0230/001/6255",4178,"C0271-2/IA00032/F0002/X006/R0230/001/6255",61459,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0800","Centres","0800","Centres"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0276-2/IA00032/F0002/X006/R0230/001/6255",4200,"C0276-2/IA00032/F0002/X006/R0230/001/6255",61481,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0790","Halls","0790","Halls"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0277-1/IA00032/F0002/X006/R0230/001/6255",4201,"C0277-1/IA00032/F0002/X006/R0230/001/6255",61482,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0880","Libraries","0880","Libraries"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0271-3/IA00032/F0002/X006/R0230/001/6255",4202,"C0271-3/IA00032/F0002/X006/R0230/001/6255",61483,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0800","Centres","0800","Centres"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0291-1/IA00032/F0002/X006/R0230/001/6255",4203,"C0291-1/IA00032/F0002/X006/R0230/001/6255",61484,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1030","Outdoor Facilities","1030","Outdoor Facilities"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0270-1/IA00032/F0002/X006/R0230/001/6255",4204,"C0270-1/IA00032/F0002/X006/R0230/001/6255",61485,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0890","Cemeteries/Crematoria","0890","Cemeteries/Crematoria"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0286-1/IA00032/F0002/X006/R0230/001/6255",4205,"C0286-1/IA00032/F0002/X006/R0230/001/6255",61486,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0990","Taxi Ranks/Bus Terminals","0990","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["C0230-4/IA00032/F0002/X006/R0038/001/6255",4420,"C0230-4/IA00032/F0002/X006/R0038/001/6255",69529,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,2346357,0,0,0,0,0]
["O0001/IE00609/F0041/X051/R0229/001/6104",4355,"O0001/IE00609/F0041/X051/R0229/001/6104",69464,"Expenditure:Operational Cost:Workmen's Compensation Fund"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,704415,820065,839751,0,0,0,0,0]
["C0001-1/IA01274/F0002/X047/R0230/001/6114",4372,"C0001-1/IA01274/F0002/X047/R0230/001/6114",69481,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Land:General Plant:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1550","Land","1550","Land","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1550","1550","Land","Land"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,205000,205000,205000,0,0,0,0,0]
["O0001/IE00143/F0041/X098/R0229/001/6053",5566,"O0001/IE00143/F0041/X098/R0229/001/6053",79675,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00143/F0041/X116/R0229/001/6055",4241,"O0001/IE00143/F0041/X116/R0229/001/6055",69003,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,23897,0,0,0,6000,7500,9500]
["O0001/IE00143/F0041/X046/R0229/001/6109",1112,"O0001/IE00143/F0041/X046/R0229/001/6109",30715,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,2672,0,1000,0,1000,2000,3000]
["O0001/IE00143/F0041/X050/R0229/001/6111",1135,"O0001/IE00143/F0041/X050/R0229/001/6111",30302,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,4561,0,0,1000,0,0,0,0]
["O0001/IE00143/F0041/X053/R0229/001/6108",1083,"O0001/IE00143/F0041/X053/R0229/001/6108",30129,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,0,0,0,2000,0,0,0,0]
["O0001/IE00143/F0041/X051/R0229/001/6104",999,"O0001/IE00143/F0041/X051/R0229/001/6104",30408,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,4257,0,2000,0,3000,4000,5000]
["O0001/IE00143/F0041/X055/R0229/001/6107",1062,"O0001/IE00143/F0041/X055/R0229/001/6107",30110,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,36,"Finance & Administration","Property Services",null,null,0,0,0,1000,0,2000,3000,3500]
["O0001/IE00143/F0041/X052/R0229/001/6105",1035,"O0001/IE00143/F0041/X052/R0229/001/6105",30458,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,5677,18889,0,6000,5000,5000,6000,7000]
["O0001/IE00143/F0041/X049/R0229/001/6115",869,"O0001/IE00143/F0041/X049/R0229/001/6115",30368,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,16630,0,0,0,0,0,0]
["O0001/IE00143/F0041/X051/R0229/001/6103",977,"O0001/IE00143/F0041/X051/R0229/001/6103",30345,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,2000,0,3000,4000,5000]
["O0001/IE00143/F1177/X049/R0229/001/6115",932,"O0001/IE00143/F1177/X049/R0229/001/6115",31094,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,5000,5000,5245,5497,5761]
["O0001/IE00143/F0041/X045/R0229/001/6053",1416,"O0001/IE00143/F0041/X045/R0229/001/6053",30829,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,0,22753,0,10000,7000,6000,7000,8000]
["O0001/IE00143/F0041/X049/R0229/001/6053",1403,"O0001/IE00143/F0041/X049/R0229/001/6053",30803,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,1359,18102,5000,3000,3000,4000,4500]
["O0001/IE00143/F1177/X081/R0229/001/6059",1378,"O0001/IE00143/F1177/X081/R0229/001/6059",31070,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,3408,1359,0,6000,6000,6000,6000,6500]
["O0001/IE00143/F1182/X099/R0229/001/6055",1382,"O0001/IE00143/F1182/X099/R0229/001/6055",30511,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,32970,0,9964,5000,10000,0,0,0]
["O0001/IE00143/F0041/X081/R0229/001/6059",1361,"O0001/IE00143/F0041/X081/R0229/001/6059",30050,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,1500,0,0,0,0,0,0,0]
["O0001/IE00143/F0041/X003/R0229/001/6273",1320,"O0001/IE00143/F0041/X003/R0229/001/6273",30709,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,0,1000,0,0,0,0]
["O0001/IE00143/F0041/X056/R0229/001/6057",1340,"O0001/IE00143/F0041/X056/R0229/001/6057",30035,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,11842,22016,0,21000,10000,8000,10000,10000]
["O0001/IE00143/F1177/X049/R0229/001/6117",1231,"O0001/IE00143/F1177/X049/R0229/001/6117",31090,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,5000,5000,5000,6000,6600]
["O0001/IE00143/F0041/X049/R0229/001/6117",1225,"O0001/IE00143/F0041/X049/R0229/001/6117",30071,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00143/F0041/X024/R0229/001/6251",1271,"O0001/IE00143/F0041/X024/R0229/001/6251",30189,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,23,"Community and Social Services","Libraries and Archives",null,null,0,0,0,1000,0,0,0,0]
["O0001/IE00143/F1177/X049/R0229/001/6119",1257,"O0001/IE00143/F1177/X049/R0229/001/6119",31051,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,3000,3000,5000,5000,5500]
["O0001/IE00143/F0041/X049/R0229/001/6119",1248,"O0001/IE00143/F0041/X049/R0229/001/6119",30267,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,4200,0,0,0,0,0,0,0]
["O0001/IE00143/F0041/X047/R0229/001/6114",1180,"O0001/IE00143/F0041/X047/R0229/001/6114",30400,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00143/F1177/X047/R0229/001/6114",1187,"O0001/IE00143/F1177/X047/R0229/001/6114",31083,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,3000,3000,3000,3000,3000]
["O0001/IE00143/F0041/X058/R0229/001/6113",1166,"O0001/IE00143/F0041/X058/R0229/001/6113",30155,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00143/F1177/X058/R0229/001/6113",1171,"O0001/IE00143/F1177/X058/R0229/001/6113",31100,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,0,5504,0,5000,5000,3000,3000,3500]
["O0001/IE00143/F0041/X096/R0229/001/6153",1579,"O0001/IE00143/F0041/X096/R0229/001/6153",30796,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,33814,0,0,10000,5000,5000,5000,5000]
["O0001/IE00143/F0041/X019/R0229/001/6353",1589,"O0001/IE00143/F0041/X019/R0229/001/6353",30774,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00143/F0041/X079/R0229/001/6301",1607,"O0001/IE00143/F0041/X079/R0229/001/6301",30876,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,13,131,"Housing","Housing",null,null,0,0,0,1000,0,0,0,0]
["O0001/IE00143/F0041/X125/R0229/001/6401",1646,"O0001/IE00143/F0041/X125/R0229/001/6401",30922,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,0,0,0,1000,0,0,0,0]
["O0001/IE00143/F0041/X057/R0229/001/6351",1637,"O0001/IE00143/F0041/X057/R0229/001/6351",31026,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,0,0,0,1000,0,1500,2000,2500]
["O0001/IE00143/F0041/X032/R0229/001/6707",1704,"O0001/IE00143/F0041/X032/R0229/001/6707",30945,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,5491,1382,1000,0,1500,1500,1600]
["O0001/IE00143/F0041/X132/R0229/001/6501",1665,"O0001/IE00143/F0041/X132/R0229/001/6501",30836,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,0,10395,0,1000,0,1000,1000,1000]
["O0001/IE00143/F0041/X116/R0229/001/6601",1504,"O0001/IE00143/F0041/X116/R0229/001/6601",31183,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,2764,1000,1000,2000,2000,2000]
["O0001/IE00143/F0041/X051/R0229/001/6121",1541,"O0001/IE00143/F0041/X051/R0229/001/6121",30171,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,2000,0,3000,4000,4500]
["O0001/IE00143/F0041/X101/R0229/001/6155",1552,"O0001/IE00143/F0041/X101/R0229/001/6155",30205,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,10500,3695,1000,0,0,0,0]
["O0001/IE00143/F0041/X119/R0229/001/6607",1489,"O0001/IE00143/F0041/X119/R0229/001/6607",30750,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,2251,0,0,2000,0,0,0,0]
["O0001/IE00143/F0041/X116/R0229/001/6053",1428,"O0001/IE00143/F0041/X116/R0229/001/6053",30939,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,55417,5000,3000,3000,4000,4500]
["O0001/IE00143/F0041/X046/R0229/001/6053",1439,"O0001/IE00143/F0041/X046/R0229/001/6053",30981,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,1126,0,0,10000,5000,3000,4000,4500]
["O0001/IE00143/F0041/X006/R0229/001/6053",1435,"O0001/IE00143/F0041/X006/R0229/001/6053",30965,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,1500,5548,0,10000,3000,3000,4000,4500]
["O0001/IE00143/F0041/X096/R0229/001/6053",1452,"O0001/IE00143/F0041/X096/R0229/001/6053",31033,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,5000,2500,3000,4000,4500]
["O1293-2/IE00143/F0041/X098/R0229/001/6153",1960,"O1293-2/IE00143/F0041/X098/R0229/001/6153",30952,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,18604,0,0,0,2000,0,0]
["O0001/IE00143/F0041/X096/R0229/001/6151",1894,"O0001/IE00143/F0041/X096/R0229/001/6151",30249,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,9956,1000,0,0,0,0]
["O0001/IE00143/F0041/X044/R0229/001/6805",1741,"O0001/IE00143/F0041/X044/R0229/001/6805",30608,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,5326,36054,4978,10000,10000,15000,17000,18000]
["O0001/IE00143/F0041/X044/R0229/001/6803",1742,"O0001/IE00143/F0041/X044/R0229/001/6803",30609,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,8665,1359,152751,2000,2000,3000,3300,3300]
["O0001/IE00143/F0041/X044/R0229/001/6801",1743,"O0001/IE00143/F0041/X044/R0229/001/6801",30610,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Car Rental"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,7608,117926,0,2000,2000,3000,3300,3300]
["O0001/IE00040/F0041/X096/R0229/001/6151",1882,"O0001/IE00040/F0041/X096/R0229/001/6151",30235,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,314,297,274,315,252,336,354,374]
["O0001/IE00040/F0041/X119/R0229/001/6607",1479,"O0001/IE00040/F0041/X119/R0229/001/6607",30732,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,72,"Road Transport","Road and Traffic Regulation",null,null,3572,3258,3240,4200,4241,4474,4724,4989]
["O0001/IE00040/F0041/X051/R0229/001/6121",1539,"O0001/IE00040/F0041/X051/R0229/001/6121",30169,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,418,396,365,420,447,447,472,499]
["O0001/IE00040/F0041/X101/R0229/001/6155",1564,"O0001/IE00040/F0041/X101/R0229/001/6155",30217,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,627,536,296163,735,718,783,827,873]
["O0001/IE00040/F0041/X096/R0229/001/6153",1569,"O0001/IE00040/F0041/X096/R0229/001/6153",30764,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,610,561,548,630,429,671,709,748]
["O0001/IE00040/F0041/X116/R0229/001/6601",1511,"O0001/IE00040/F0041/X116/R0229/001/6601",31190,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,2359,2516,2465,3255,2526,3467,3661,3866]
["O0001/IE00040/F0041/X115/R0229/001/6603",1522,"O0001/IE00040/F0041/X115/R0229/001/6603",30742,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3200","Road transport","3203","Public Transport"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,73,"Road Transport","Public Transport",null,null,270,297,365,735,298,783,827,873]
["O0001/IE00040/F0041/X125/R0229/001/6401",1654,"O0001/IE00040/F0041/X125/R0229/001/6401",30930,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,2194,2393,2246,2415,2656,2572,2716,2868]
["O0001/IE00040/F0041/X032/R0229/001/6707",1693,"O0001/IE00040/F0041/X032/R0229/001/6707",30868,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,897,891,822,945,820,1007,1063,1122]
["O0001/IE00040/F0041/X079/R0229/001/6301",1615,"O0001/IE00040/F0041/X079/R0229/001/6301",30884,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,209,182,183,210,224,224,236,249]
["O0001/IE00040/F0041/X057/R0229/001/6351",1626,"O0001/IE00040/F0041/X057/R0229/001/6351",30994,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,4502,4018,3902,4830,5017,5256,5551,5862]
["O0001/IE00040/F0041/X019/R0229/001/6353",1596,"O0001/IE00040/F0041/X019/R0229/001/6353",30781,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,105,479,183,210,121,224,236,249]
["O0001/IE00040/F0041/X058/R0229/001/6113",1151,"O0001/IE00040/F0041/X058/R0229/001/6113",30140,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,261,223,206,1155,718,1230,1299,1372]
["O0001/IE00040/F0041/X047/R0229/001/6114",1202,"O0001/IE00040/F0041/X047/R0229/001/6114",31202,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,819,891,761,630,643,671,709,748]
["O0001/IE00040/F0041/X024/R0229/001/6251",1276,"O0001/IE00040/F0041/X024/R0229/001/6251",30194,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,23,"Community and Social Services","Libraries and Archives",null,null,105,99,137,210,121,224,236,249]
["O0001/IE00040/F0041/X049/R0229/001/6117",1213,"O0001/IE00040/F0041/X049/R0229/001/6117",30059,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,418,396,449,525,382,559,591,624]
["O0001/IE00040/F0041/X049/R0229/001/6119",1237,"O0001/IE00040/F0041/X049/R0229/001/6119",30256,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,209,198,243,420,261,447,472,499]
["O0001/IE00040/F0041/X056/R0229/001/6057",1335,"O0001/IE00040/F0041/X056/R0229/001/6057",30030,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,1533,1551,1347,2520,1936,2796,2953,3118]
["O0001/IE00040/F0041/X003/R0229/001/6273",1317,"O0001/IE00040/F0041/X003/R0229/001/6273",30706,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,21,"Community and Social Services","Animal Care and Diseases",null,null,105,99,91,105,47,112,118,125]
["O0001/IE00040/F0041/X006/R0229/001/6255",1286,"O0001/IE00040/F0041/X006/R0229/001/6255",30637,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,22,"Community and Social Services","Community Halls and Facilities",null,null,1585,1650,1461,1890,1727,2013,2126,2245]
["O0001/IE00040/F0041/X004/R0229/001/6267",1298,"O0001/IE00040/F0041/X004/R0229/001/6267",30577,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,1219,1551,1521,1680,1174,1789,1890,1995]
["O0001/IE00040/F0041/X081/R0229/001/6059",1358,"O0001/IE00040/F0041/X081/R0229/001/6059",30047,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,314,296,259,315,298,336,354,374]
["O0001/IE00040/F1182/X099/R0229/001/6055",1391,"O0001/IE00040/F1182/X099/R0229/001/6055",30520,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,479,520,388,420,522,559,591,624]
["O0001/IE00040/F0041/X051/R0229/001/6103",986,"O0001/IE00040/F0041/X051/R0229/001/6103",30355,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,627,593,548,735,662,783,827,873]
["O0001/IE00040/F0041/X049/R0229/001/6115",854,"O0001/IE00040/F0041/X049/R0229/001/6115",30311,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,1290,16210,1674,2625,1845,2796,2953,3118]
["O0001/IE00040/F0041/X055/R0229/001/6107",1049,"O0001/IE00040/F0041/X055/R0229/001/6107",30097,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,2533,2607,2526,3465,2405,3467,3661,3866]
["O0001/IE00040/F0041/X051/R0229/001/6104",1009,"O0001/IE00040/F0041/X051/R0229/001/6104",30418,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,314,247,274,315,280,336,354,374]
["O0001/IE00040/F0041/X052/R0229/001/6105",1025,"O0001/IE00040/F0041/X052/R0229/001/6105",30432,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,314,297,267,315,363,559,591,624]
["O0001/IE00040/F0041/X053/R0229/001/6108",1072,"O0001/IE00040/F0041/X053/R0229/001/6108",30118,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,105,132,31,105,158,112,118,125]
["O0001/IE00040/F0041/X046/R0229/001/6109",1094,"O0001/IE00040/F0041/X046/R0229/001/6109",30656,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,2229,2211,2184,2835,2638,3243,3425,3617]
["O0001/IE00040/F0041/X050/R0229/001/6111",1124,"O0001/IE00040/F0041/X050/R0229/001/6111",30276,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,314,322,274,420,391,447,472,499]
["O0001/IE00040/F0041/X139/R0230/001/6551",4057,"O0001/IE00040/F0041/X139/R0230/001/6551",61342,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","4300","Waste water management","4302","Sewerage"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00040/F0041/X146/R0230/001/6651",4063,"O0001/IE00040/F0041/X146/R0230/001/6651",61348,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","4200","Water management","4202","Water Distribution"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",11,111,"Water Management","Water Distribution",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00040/F0041/X099/R0229/001/6055",4525,"O0001/IE00040/F0041/X099/R0229/001/6055",69634,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,105,0,0,0,0]
["O0001/IE00040/F0041/X132/R0229/001/6501",4450,"O0001/IE00040/F0041/X132/R0229/001/6501",69559,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,3143,0,0,0,2871,0,0,0]
["O0001/IE00040/F1177/X049/R0229/001/6119",7744,"O0001/IE00040/F1177/X049/R0229/001/6119",99859,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Bargaining Council","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,783,827,876]
["D0001/IR01037/F0041/X117/R0230/001/6607",4520,"D0001/IR01037/F0041/X117/R0230/001/6607",69629,"Revenue:Non-exchange Revenue:Licences or Permits:Road and Transport:Taxi Rant","1300","Licences and permits","1300","Licences and permits"," _ "," _ ","3200","Road transport","3206","Taxi Ranks"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,71,"Road Transport","Taxi Ranks",null,null,0,0,0,-500000,0,-1000000,-1500000,-1600000]
["O0001/IE01535/F0041/X116/R0229/001/6601",4449,"O0001/IE01535/F0041/X116/R0229/001/6601",69558,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,29871,0,0,0,0,0,0,0]
["O0001/IE01535/F0041/X046/R0229/001/6109",1102,"O0001/IE01535/F0041/X046/R0229/001/6109",30664,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,44318,27917,39005,0,35789,0,0,0]
["O0001/IE01535/F0041/X055/R0229/001/6107",1054,"O0001/IE01535/F0041/X055/R0229/001/6107",30102,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,3534,5037,4692,5037,0,0,0,0]
["O0001/IE01535/F0041/X049/R0229/001/6115",859,"O0001/IE01535/F0041/X049/R0229/001/6115",30316,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,0,0,0,4137,1034,12411,13106,13840]
["O0001/IE01535/F0041/X056/R0229/001/6057",1337,"O0001/IE01535/F0041/X056/R0229/001/6057",30032,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,0,27917,0,41876,23860,23860,25196,26607]
["O0001/IE01535/F0041/X019/R0229/001/6353",1601,"O0001/IE01535/F0041/X019/R0229/001/6353",30786,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,45267,37701,0,42772,48741,48741,51471,54353]
["O0001/IE01535/F0041/X132/R0229/001/6501",1680,"O0001/IE01535/F0041/X132/R0229/001/6501",30851,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Standby Allowance","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,6979,27917,39005,41876,6979,41876,44221,46697]
["O0001/IE00007/F0041/X053/R0229/001/6108",1090,"O0001/IE00007/F0041/X053/R0229/001/6108",30136,"Expenditure:Contracted Services:Consultants and Professional Services:Legal Cost:Issue of Summons","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,7816673,1512425,720130,0,0,0,0,0]
["C0007-2/IA01367/F0002/X047/R0230/001/6114",4352,"C0007-2/IA01367/F0002/X047/R0230/001/6114",69461,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Owned and In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1530","1530","Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,13968566,13425764,12523365,0,0,0,0,0]
["C0072-1/IA01367/F0002/X047/R0230/001/6114",4216,"C0072-1/IA01367/F0002/X047/R0230/001/6114",61497,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Owned and In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06912/F0041/X006/R0229/001/6053",1471,"O0001/IE06912/F0041/X006/R0229/001/6053",31175,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",2,22,"Community and Social Services","Community Halls and Facilities",null,null,226132,0,0,242332,227115,227115,239834,253264]
["C0231-2/IA00031/F0001/X047/R0230/001/6114",4575,"C0231-2/IA00031/F0001/X047/R0230/001/6114",69684,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0880","0880","Libraries","Libraries"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0241-2/IA00031/F0001/X047/R0230/001/6114",4576,"C0241-2/IA00031/F0001/X047/R0230/001/6114",69685,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0840","0840","Testing Stations","Testing Stations"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0225-2/IA00031/F0001/X047/R0230/001/6114",4571,"C0225-2/IA00031/F0001/X047/R0230/001/6114",69680,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0800","0800","Centres","Centres"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0230-6/IA00031/F0001/X047/R0230/001/6114",4567,"C0230-6/IA00031/F0001/X047/R0230/001/6114",69676,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Accumulated Impairment:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02761/F0001/X049/R0230/001/6115",2000,"D0001/IA02761/F0001/X049/R0230/001/6115",41303,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:State-owned Properties:National Government:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-7657349,0,0,0,0,0,0,0]
["O0001/IE06788/F0041/X049/R0229/001/6053",4251,"O0001/IE06788/F0041/X049/R0229/001/6053",69005,"Expenditure:Employee Related Cost:Senior Management:Chief Financial Officer:Salaries and Allowances:Service Related Benefits:Scarcity","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",3,32,"Finance & Administration","Finance",null,null,12800,3200,0,38400,21273,36468,38510,40667]
["D0001/IR01492/F2496/X049/R0041/001/6115",907,"D0001/IR01492/F2496/X049/R0041/001/6115",30499,"Revenue:Non-exchange Revenue:Property Rates:Public Benefit Organisations","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,5280,9600,0,-5533,-22336,-23430,-24555,-25734]
["D0001/IR01492/F2496/X049/R0021/001/6115",908,"D0001/IR01492/F2496/X049/R0021/001/6115",30500,"Revenue:Non-exchange Revenue:Property Rates:Public Benefit Organisations","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,91261,137211,163490,-82657,-63195,-66292,-69474,-72808]
["D0001/IR01492/F2496/X049/R0022/001/6115",909,"D0001/IR01492/F2496/X049/R0022/001/6115",30501,"Revenue:Non-exchange Revenue:Property Rates:Public Benefit Organisations","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,-4704,-4935,-5172,-5420]
["D0001/IR01492/F2496/X049/R0023/001/6115",910,"D0001/IR01492/F2496/X049/R0023/001/6115",30502,"Revenue:Non-exchange Revenue:Property Rates:Public Benefit Organisations","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,14612,24240,0,-14025,-11451,-12012,-12588,-13193]
["D0001/IZ00046/F0001/X047/R0230/001/6114",4409,"D0001/IZ00046/F0001/X047/R0230/001/6114",69518,"Gains and Losses:Impairment Loss:Property, Plant and Equipment:Electrical Infrastructure","2300","Depreciation & asset impairment","2300-003","Capital asset impairment","2303","Capital asset impairment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02477/F0001/X049/R0230/001/6119",4357,"D0001/IA02477/F0001/X049/R0230/001/6119",69466,"Assets:Current Assets:Receivables from Non-exchange Transactions:Fines:Fines Issued"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,20280334,7527584,1545689,21187186,25411328,0,0,0]
["O0001/IE00731/F0041/X052/R0230/001/6105",4395,"O0001/IE00731/F0041/X052/R0230/001/6105",69504,"Expenditure:Interest, Dividends and Rent on Land:Interest Paid:Finance Leases","2400","Finance charges","2400","Finance charges"," _ "," _ ","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0210","Finance charges","0210","Finance charges"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0410","Finance charges",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,294856,111400,0,0,0,0,0,0]
["D0001/IZ00091/F0001/X047/R0230/001/6114",4547,"D0001/IZ00091/F0001/X047/R0230/001/6114",69656,"Gains and Losses:Disposal of Fixed and Intangible Assets:Property, Plant and Equipment:Computer Equipment:Losses","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE"," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IL00913/F0001/X049/R0230/001/6119",4394,"D0001/IL00913/F0001/X049/R0230/001/6119",69503,"Liabilities:Non-current Liabilities:Financial Liabilities:Finance Lease Liability"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0400","  Financial liabilities","0400","Financial liabilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0402","Finance leases (including PPP asset element)","0402","Finance leases (including PPP asset element)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,9,480166,1187160,0,0,0,0,0,0]
["D0001/IZ00038/F0001/X051/R0229/001/6103",7586,"D0001/IZ00038/F0001/X051/R0229/001/6103",99695,"Gains and Losses:Fair Value Adjustment:Investments:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02281/F0001/X049/R0230/001/6119",4359,"D0001/IA02281/F0001/X049/R0230/001/6119",69468,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Prepayments and Advances:Recoveries from Staff:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,6372,9263,9263,0,0,0,0,0]
["O0001/IE07595/F0041/X047/R0230/001/6114",4581,"O0001/IE07595/F0041/X047/R0230/001/6114",69690,"Expenditure:Depreciation and Amortisation:Depreciation:Community Assets:Community Facilities:Cemeteries/Crematoria","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,890,"Cemeteries/Crematoria",890,"Cemeteries/Crematoria","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IR03195/F2766/X051/R0230/001/6104",1879,"D0001/IR03195/F2766/X051/R0230/001/6104",41259,"Revenue:Non-exchange Revenue:Transfers and Subsidies:Operational:Monetary Allocations:Departmental Agencies and Accounts:National Departmental Agencies:Local Government, Water and Related Service SETA","1500","Transfers and subsidies","1500","Transfers and subsidies"," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,193395,232882,211633,-300000,-250000,-300000,-330000,-360000]
["C0069-1/IA06250/F0002/X047/R0230/001/6114",4170,"C0069-1/IA06250/F0002/X047/R0230/001/6114",61451,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Impairment:Disposals/Transfers Out"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00030/F0041/X047/R0230/001/6114",4217,"O0001/IE00030/F0041/X047/R0230/001/6114",61498,"Expenditure:Depreciation and Amortisation:Amortisation:Intangible Assets:Licences and Rights:Computer Software and Applications","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2302","7eb20c30-ee1f-475f-a757-8801dc77ab2d","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,1430,"Computer Software and Applications",1430,"Computer Software and Applications","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,1828734,1543768,1197104,0,0,0,0,0]
["D0001/IA02377/F0001/X049/R0230/001/6119",7682,"D0001/IA02377/F0001/X049/R0230/001/6119",99797,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Management:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,5836061,10389034,11641189,11972050,12146133]
["O0001/IE06766/F0041/X049/R0229/001/6053",4306,"O0001/IE06766/F0041/X049/R0229/001/6053",69258,"Expenditure:Employee Related Cost:Senior Management:Chief Financial Officer:Salaries and Allowances:Allowance:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",3,32,"Finance & Administration","Finance",null,null,1400,0,0,16800,9800,16800,17741,18734]
["O1401-1/IE00080/F0041/X130/R0230/001/6501",4299,"O1401-1/IE00080/F0041/X130/R0230/001/6501",69054,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","4400","Waste management","4401","Recycling"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,91,"Waste Management","Recycling",null,null,0,0,0,0,0,0,0,0]
["O1531-1/IE00080/F0041/X131/R0230/001/6501",4243,"O1531-1/IE00080/F0041/X131/R0230/001/6501",69020,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","4400","Waste management","4402","Solid Waste Disposal (Landfill Sites)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,92,"Waste Management","Solid Waste Disposal (Landfill Sites)",null,null,0,0,0,0,0,0,0,0]
["O1531-1/IE00080/F2496/X131/R0230/001/6501",1840,"O1531-1/IE00080/F2496/X131/R0230/001/6501",31122,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","4400","Waste management","4402","Solid Waste Disposal (Landfill Sites)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,92,"Waste Management","Solid Waste Disposal (Landfill Sites)",null,null,0,3355263,0,0,0,1000000,2000000,0]
["O1439-1/IE00080/F0041/X116/R0230/001/6601",1817,"O1439-1/IE00080/F0041/X116/R0230/001/6601",30443,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["O2392-1/IE00080/F0933/X116/R0230/001/6601",1501,"O2392-1/IE00080/F0933/X116/R0230/001/6601",31112,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Engineering:Civil","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0120","Roads","0120","Roads",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,2223576,1509918,7872532,3000000,35000000,32000000,30000000,30000000]
["D0001/IA09332/F0001/X049/R0230/001/6119",4037,"D0001/IA09332/F0001/X049/R0230/001/6119",61330,"Assets:Current Assets:Cash and Cash Equivalents:Call Deposits and Investments:Special Deposit for the Payment of Interest:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0130","Call deposits and investments","0130","Call deposits and investments"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,109020530,109020530,102965384,0,0,0,0,0]
["C0099-1/IA07270/F0002/X032/R0230/001/6707",4130,"C0099-1/IA07270/F0002/X032/R0230/001/6707",61411,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:LV Networks:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","4100","Energy sources","4101","Electricity "," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0280","LV Networks","0280","LV Networks"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["C0019-1/IA07270/F0002/X047/R0230/001/6114",4426,"C0019-1/IA07270/F0002/X047/R0230/001/6114",69535,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:In-use:LV Networks:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0280","0280","LV Networks","LV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02524/F0001/X049/R0230/001/6115",5577,"D0001/IA02524/F0001/X049/R0230/001/6115",79686,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Water Management:Prior Period Corrections and Adjustments"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O1293-1/IE00675/F0041/X044/R0230/001/6057",3019,"O1293-1/IE00675/F0041/X044/R0230/001/6057",30794,"Expenditure:Contracted Services:Outsourced Services:Burial Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,40000,40000,40000,45000,45000]
["O0011-1/IE00675/F0041/X003/R0230/001/6273",1977,"O0011-1/IE00675/F0041/X003/R0230/001/6273",31050,"Expenditure:Contracted Services:Outsourced Services:Burial Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,38509,33800,27500,100000,10000,100000,100000,100000]
["O0001/IE06253/F0041/X116/R0229/001/6053",1426,"O0001/IE06253/F0041/X116/R0229/001/6053",30920,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,149,0,0,1497,2092,1497,1581,1670]
["C0068-1/IA06186/F0002/X047/R0230/001/6114",4163,"C0068-1/IA06186/F0002/X047/R0230/001/6114",61444,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Accumulated Depreciation:Other Changes"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00103/F0001/X047/R0230/001/6114",4544,"D0001/IZ00103/F0001/X047/R0230/001/6114",69653,"Gains and Losses:Disposal of Fixed and Intangible Assets:Property, Plant and Equipment:Machinery and Equipment:Losses","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE"," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,991,0,0,0,0,0,0,0]
["D0001/IL53997/F0001/X051/R0230/001/6121",3012,"D0001/IL53997/F0001/X051/R0230/001/6121",51315,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Skills Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,967758,941981,0,0,0,0,0,0]
["C0119-1/IA00129/F0002/X116/R0230/001/6601",4138,"C0119-1/IA00129/F0002/X116/R0230/001/6601",61419,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Impairment:Disposals/Transfers Out"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0130","Road Structures","0130","Road Structures"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0305-1/IA00090/F0002/X047/R0230/001/6114",4182,"C0305-1/IA00090/F0002/X047/R0230/001/6114",61463,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1280","Manufacturing Plant","1280","Manufacturing Plant"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0306-1/IA00090/F0002/X047/R0230/001/6114",4183,"C0306-1/IA00090/F0002/X047/R0230/001/6114",61464,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1200","Municipal Offices","1200","Municipal Offices"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0308-1/IA00090/F0002/X047/R0230/001/6114",4184,"C0308-1/IA00090/F0002/X047/R0230/001/6114",61465,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1250","Stores","1250","Stores"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0261-1/IA00090/F0002/X047/R0230/001/6114",4416,"C0261-1/IA00090/F0002/X047/R0230/001/6114",69525,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1200","1200","Municipal Offices","Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00035/F0041/X051/R0230/001/6114",4419,"D0001/IZ00035/F0041/X051/R0230/001/6114",69528,"Gains and Losses:Fair Value Adjustment:Interest rate Swaps:Losses","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,-318630,2476020,0,0,0,0,0,0]
["D0001/IZ00063/F0001/X049/R0230/001/6115",4553,"D0001/IZ00063/F0001/X049/R0230/001/6115",69662,"Gains and Losses:Reversal of Impairment Loss:Other Receivables from Non-exchange Revenue:Non Specific Accounts","2200","Debt impairment","2200","Debt impairment"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06195/F0041/X098/R0229/001/6053",5569,"O0001/IE06195/F0041/X098/R0229/001/6053",79678,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00836/F0041/X051/R0229/001/6104",1020,"O0001/IE00836/F0041/X051/R0229/001/6104",30444,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Commissions and Committees","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,2517313,1200000,1200000,1300000,1300000,1400000]
["D0001/IL43218/F0001/X049/R0230/001/6119",4358,"D0001/IL43218/F0001/X049/R0230/001/6119",69467,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Advance Payments:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,-18145,0,0,0,0,0]
["D0001/IA02534/F0001/X049/R0230/001/6115",5579,"D0001/IA02534/F0001/X049/R0230/001/6115",79688,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Water:Debt Write-off"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0147","Bad debts written off","0147","Bad debts written off","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA08436/F0001/X049/R0230/001/6115",960,"D0001/IA08436/F0001/X049/R0230/001/6115",31230,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Service Charges:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IL07048/F1182/X049/R0230/001/6115",4040,"D0001/IL07048/F1182/X049/R0230/001/6115",61333,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Capital:Monetary Allocations:National Government:Municipal Infrastructure Grant:Receipts"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0363","Unspent conditional transfers","0363","Unspent conditional transfers","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,2961531,0,9380346,0,0,0,0,0]
["D0001/IR01489/F2496/X049/R0041/001/6115",899,"D0001/IR01489/F2496/X049/R0041/001/6115",30489,"Revenue:Non-exchange Revenue:Property Rates:Other Categories","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01489/F2496/X049/R0021/001/6115",900,"D0001/IR01489/F2496/X049/R0021/001/6115",30490,"Revenue:Non-exchange Revenue:Property Rates:Other Categories","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01489/F2496/X049/R0022/001/6115",901,"D0001/IR01489/F2496/X049/R0022/001/6115",30491,"Revenue:Non-exchange Revenue:Property Rates:Other Categories","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01489/F2496/X049/R0023/001/6115",902,"D0001/IR01489/F2496/X049/R0023/001/6115",30492,"Revenue:Non-exchange Revenue:Property Rates:Other Categories","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02174/F2496/X049/R0230/001/6115",1774,"D0001/IA02174/F2496/X049/R0230/001/6115",41290,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Municipal Properties:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00848/F0041/X049/R0229/001/6115",867,"O0001/IE00848/F0041/X049/R0229/001/6115",30341,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Valuer and Assessors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,4000000,4000000,4031441,4117098,4419518]
["O0001/IE00848/F2496/X049/R0229/001/6115",937,"O0001/IE00848/F2496/X049/R0229/001/6115",31140,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Valuer and Assessors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,7676,0,0,0,0,0,0]
["O0001/IE00848/F0045/X101/R0229/001/6155",4078,"O0001/IE00848/F0045/X101/R0229/001/6155",61501,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Valuer and Assessors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,5048,0,0,0,0,0,0,0]
["O0001/IE00848/F0041/X101/R0230/001/6155",4083,"O0001/IE00848/F0041/X101/R0230/001/6155",61364,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Valuer and Assessors","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,15000,10000,10000,10000,15000]
["D0001/IA00138/F0001/X049/R0230/001/6119",7683,"D0001/IA00138/F0001/X049/R0230/001/6119",99798,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02105/F0041/X049/R0230/001/6119",7698,"D0001/IA02105/F0041/X049/R0230/001/6119",99816,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0150D","Government - operating","0150D","Government - operating"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,287217000,287217000,369568000,329500000,348361000]
["D0001/IA02105/F0042/X049/R0230/001/6119",7699,"D0001/IA02105/F0042/X049/R0230/001/6119",99817,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0140D","Other revenue","0140D","Other revenue"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0210","Fines, penalties and forfeits","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02105/F0047/X049/R0230/001/6119",7700,"D0001/IA02105/F0047/X049/R0230/001/6119",99818,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0140D","Other revenue","0140D","Other revenue"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,3240000,3440591,3552534,3723055,3901770]
["D0001/IA02105/F0045/X049/R0230/001/6119",7701,"D0001/IA02105/F0045/X049/R0230/001/6119",99819,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0140D","Other revenue","0140D","Other revenue"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,18473000,44408855,38630900,15804785,16563413]
["D0001/IA02105/F2496/X049/R0230/001/6119",7702,"D0001/IA02105/F2496/X049/R0230/001/6119",99820,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0120D","Property rates","0120D","Property rates"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,23985600,43783393,46780073,48396711,50719747]
["D0001/IA02105/F2495/X049/R0230/001/6119",7703,"D0001/IA02105/F2495/X049/R0230/001/6119",99821,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0170D","Interest","0170D","Interest"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0180","Interest earned - external investments","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,8400000,19976819,29221053,30623669,32093607]
["D0001/IA02105/F1182/X049/R0230/001/6119",7704,"D0001/IA02105/F1182/X049/R0230/001/6119",99822,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0150D","Government - operating","0150D","Government - operating"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02105/F1169/X049/R0230/001/6119",7705,"D0001/IA02105/F1169/X049/R0230/001/6119",99823,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0150D","Government - operating","0150D","Government - operating"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,3362000,3362000,3409000,0,0]
["D0001/IA02105/F1177/X049/R0230/001/6119",7706,"D0001/IA02105/F1177/X049/R0230/001/6119",99824,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0150D","Government - operating","0150D","Government - operating"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,2145000,2145000,2000000,2300000,2500000]
["D0001/IA02105/F13530/X049/R0230/001/6119",7707,"D0001/IA02105/F13530/X049/R0230/001/6119",99825,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0150D","Government - operating","0150D","Government - operating"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,10000000,10000000,11724000,15000000,17527000]
["D0001/IA02105/F0791/X049/R0230/001/6119",7708,"D0001/IA02105/F0791/X049/R0230/001/6119",99826,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _","2010","National Government","D","IA","0120","Cash","0120","Cash","0160D","Government - capital","0160D","Government - capital"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,60688000,60688000,60286000,65468000,69261000]
["D0001/IA02105/F2706/X049/R0230/001/6119",7709,"D0001/IA02105/F2706/X049/R0230/001/6119",99827,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash","0150D","Government - operating","0150D","Government - operating"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,300000,250000,300000,330000,360000]
["D0001/IA02105/F0001/X049/R0230/001/6115",2006,"D0001/IA02105/F0001/X049/R0230/001/6115",41309,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,300835,0,0,0,0,0,0,0]
["D0001/IL00768/F0001/X049/R0230/001/6119",4363,"D0001/IL00768/F0001/X049/R0230/001/6119",69472,"Liabilities:Current Liabilities:Provision and Impairment:Pension Fund Investment Return Shortfall:Increases"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0370"," Provisions","0370","Provisions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,19881217,17322210,18224100,0,0,0,0,0]
["O0001/IE00110/F0041/X056/R0229/001/6057",1329,"O0001/IE00110/F0041/X056/R0229/001/6057",30024,"Expenditure:Employee Related Cost:Municipal Staff:Post-retirement Benefit:Other Benefits:Long Term Service Awards","2000","Employee related costs","2000-012","Post-retirement benefit obligations","2011","Long service awards","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,0,7297,80310,13728,58274,134277,141796,149737]
["D0001/IA02354/F0001/X049/R0230/001/6115",948,"D0001/IA02354/F0001/X049/R0230/001/6115",31218,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Property Rental Debtors:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-192545,-75186,0,0,0,0,0,0]
["O0001/IE00847/F0041/X019/R0230/001/6353",4367,"O0001/IE00847/F0041/X019/R0230/001/6353",69477,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Research and Advisory","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,0,0,471986,0,0,0,0,0]
["O0001/IE00847/F0041/X098/R0230/001/6153",4368,"O0001/IE00847/F0041/X098/R0230/001/6153",69478,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Research and Advisory","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,227360,0,0,0,0,0]
["O1346-1/IE00847/F0041/X052/R0229/001/6105",4494,"O1346-1/IE00847/F0041/X052/R0229/001/6105",69603,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Research and Advisory","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,0,0,0,0,0]
["O0001/IE07206/F0041/X044/R0229/001/6805",4535,"O0001/IE07206/F0041/X044/R0229/001/6805",69644,"Expenditure:Remuneration of Councillors:Executive Committee:Allowances and Service Related Benefits:Basic Salary","2100","Remuneration of councillors","210001","Basic Salaries and Wages"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,2898504,0,0,0,0]
["O0001/IE06079/F0041/X116/R0229/001/6053",1427,"O0001/IE06079/F0041/X116/R0229/001/6053",30921,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Basic Salary","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,36453,0,0,761593,543922,678001,715969,756064]
["O0001/IE07211/F0041/X044/R0229/001/6805",4532,"O0001/IE07211/F0041/X044/R0229/001/6805",69641,"Expenditure:Remuneration of Councillors:Executive Committee:Allowances and Service Related Benefits:Motor Vehicle Allowance","2100","Remuneration of councillors","210004","Motor Vehicle Allowance"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,861531,0,0,0,0]
["C0078-2/IA00358/F0001/X047/R0230/001/6114",7689,"C0078-2/IA00358/F0001/X047/R0230/001/6114",99804,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Roads Infrastructure:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1510,"Machinery and Equipment",1510,"Machinery and Equipment",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,645512679,646098123,735798316,738653056,755070881]
["D0001/IA01946/F0001/X049/R0230/001/6119",4080,"D0001/IA01946/F0001/X049/R0230/001/6119",61361,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Affiliated/Related Parties/Associated Companies:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-10473050,-5058602,0,0,0,0,0,0]
["O1369-4/IE00681/F0048/X032/R0036/001/6707",1791,"O1369-4/IE00681/F0048/X032/R0036/001/6707",30558,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,537227,0,0,0,0,0,0]
["O1369-4/IE00681/F0048/X032/R0038/001/6707",1792,"O1369-4/IE00681/F0048/X032/R0038/001/6707",30559,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,4000000,4000000,0,0,0]
["O1369-4/IE00681/F0048/X032/R0035/001/6707",1793,"O1369-4/IE00681/F0048/X032/R0035/001/6707",30560,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-4/IE00681/F0048/X032/R0028/001/6707",1794,"O1369-4/IE00681/F0048/X032/R0028/001/6707",30561,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,1463889,0,0,0,0,0,0,0]
["O1370-4/IE00681/F0045/X032/R0036/001/6707",1795,"O1370-4/IE00681/F0045/X032/R0036/001/6707",30562,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,487494,0,0,0,0,0,0,0]
["O1370-4/IE00681/F0041/X032/R0038/001/6707",1796,"O1370-4/IE00681/F0041/X032/R0038/001/6707",30563,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,716909,0,0,0,758316,0,0,0]
["O1370-4/IE00681/F2496/X032/R0035/001/6707",1797,"O1370-4/IE00681/F2496/X032/R0035/001/6707",30564,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,639058,0,0,0,0,0,0,0]
["O1370-4/IE00681/F0045/X032/R0028/001/6707",1798,"O1370-4/IE00681/F0045/X032/R0028/001/6707",30565,"Expenditure:Contracted Services:Outsourced Services:Electrical","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,62291,0,0,0,0,0,0,0]
["O1235-1/IE00755/F0041/X044/R0230/001/6057",3023,"O1235-1/IE00755/F0041/X044/R0230/001/6057",30858,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Municipal Newsletters"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,400000,657000,902000,910000,920000]
["O0001/IE00062/F0041/X044/R0230/001/6801",4046,"O0001/IE00062/F0041/X044/R0230/001/6801",61504,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,1692,356430,0,0,0,0,0,0]
["O1304-1/IE00062/F0041/X096/R0230/001/6153",4051,"O1304-1/IE00062/F0041/X096/R0230/001/6153",61507,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,1500,0,0,0,0,0,0]
["O1289-1/IE00062/F0041/X124/R0230/001/6401",4222,"O1289-1/IE00062/F0041/X124/R0230/001/6401",61514,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2204","Recreational Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,101,"Sports & Recreation","Recreational Facilities",null,null,0,2000,0,0,0,0,0,0]
["O0001/IE00062/F0041/X116/R0229/001/6055",4240,"O0001/IE00062/F0041/X116/R0229/001/6055",69002,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,200,51572,35709,20468,0,15000,16000,17000]
["O0001/IE00062/F0041/X098/R0229/001/6053",5574,"O0001/IE00062/F0041/X098/R0229/001/6053",79683,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00062/F0041/X056/R0230/001/6057",7665,"O0001/IE00062/F0041/X056/R0230/001/6057",99780,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,0,0,0,0,30000,30000,30000]
["O0001/IE00062/F0041/X044/R0229/001/6805",1726,"O0001/IE00062/F0041/X044/R0229/001/6805",30593,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,225368,179751,157005,80000,80000,80000,90000,95000]
["O0001/IE00062/F0041/X044/R0229/001/6803",1727,"O0001/IE00062/F0041/X044/R0229/001/6803",30594,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,13443,19395,9093,3000,3000,4000,4400,4400]
["O0001/IE00062/F0041/X044/R0229/001/6801",1728,"O0001/IE00062/F0041/X044/R0229/001/6801",30595,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,2527,8810,172050,2000,2000,3000,3300,3300]
["O0001/IE00062/F0041/X096/R0229/001/6151",1891,"O0001/IE00062/F0041/X096/R0229/001/6151",30246,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,3800,10421,7235,6000,6000,6000,6500,6600]
["O0001/IE00062/F0041/X116/R0229/001/6601",1506,"O0001/IE00062/F0041/X116/R0229/001/6601",31185,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,12842,47022,48144,10000,10000,8000,9000,10000]
["O0001/IE00062/F0041/X101/R0229/001/6155",1555,"O0001/IE00062/F0041/X101/R0229/001/6155",30208,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,15400,22584,17088,10000,5000,5000,5000,6000]
["O0001/IE00062/F0041/X051/R0229/001/6121",1544,"O0001/IE00062/F0041/X051/R0229/001/6121",30174,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,8960,19910,19659,10000,5000,6000,7000,8000]
["O0001/IE00062/F0041/X119/R0229/001/6607",1494,"O0001/IE00062/F0041/X119/R0229/001/6607",30755,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,16125,20245,9192,20000,20000,15000,15000,15000]
["O0001/IE00062/F0041/X006/R0229/001/6053",1438,"O0001/IE00062/F0041/X006/R0229/001/6053",30970,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,11270,14845,7383,5000,1500,4000,4500,5000]
["O0001/IE00062/F0041/X096/R0229/001/6053",1457,"O0001/IE00062/F0041/X096/R0229/001/6053",31038,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,2250,5537,2200,1000,1000,4000,4500,5000]
["O0001/IE00062/F0041/X046/R0229/001/6053",1444,"O0001/IE00062/F0041/X046/R0229/001/6053",30986,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,8635,6335,4910,5000,4000,4000,4500,5000]
["O0001/IE00062/F0041/X116/R0229/001/6053",1433,"O0001/IE00062/F0041/X116/R0229/001/6053",30944,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,1800,7170,12451,1000,1000,4000,4500,5000]
["O0001/IE00062/F0041/X132/R0229/001/6501",1670,"O0001/IE00062/F0041/X132/R0229/001/6501",30841,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,7170,22522,15970,4000,4000,4000,4000,4000]
["O0001/IE00062/F0041/X125/R0229/001/6401",1651,"O0001/IE00062/F0041/X125/R0229/001/6401",30927,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,20980,4938,1750,30000,10000,10000,15000,15000]
["O0001/IE00062/F0041/X032/R0229/001/6707",1709,"O0001/IE00062/F0041/X032/R0229/001/6707",30950,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,6030,7193,8990,10000,10000,10000,11000,12000]
["O0001/IE00062/F0041/X079/R0229/001/6301",1612,"O0001/IE00062/F0041/X079/R0229/001/6301",30881,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,13,131,"Housing","Housing",null,null,10350,23006,7302,20000,8000,8000,8000,9000]
["O0001/IE00062/F0041/X019/R0229/001/6353",1592,"O0001/IE00062/F0041/X019/R0229/001/6353",30777,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,2450,22806,4952,5000,2500,2500,2500,2500]
["O0001/IE00062/F0041/X096/R0229/001/6153",1584,"O0001/IE00062/F0041/X096/R0229/001/6153",30801,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,22820,36942,42880,20000,6000,6000,6500,7000]
["O0001/IE00062/F0041/X057/R0229/001/6351",1642,"O0001/IE00062/F0041/X057/R0229/001/6351",31031,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,19740,3754,0,5000,5000,5500,6000,6500]
["O0001/IE00062/F0041/X045/R0229/001/6053",1421,"O0001/IE00062/F0041/X045/R0229/001/6053",30834,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,14350,15379,14203,5000,5000,6000,6500,7000]
["O0001/IE00062/F0041/X049/R0229/001/6053",1406,"O0001/IE00062/F0041/X049/R0229/001/6053",30806,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,6110,18837,11977,1000,1000,4000,4500,5000]
["O0001/IE00062/F1182/X099/R0229/001/6055",1384,"O0001/IE00062/F1182/X099/R0229/001/6055",30513,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,31134,0,0,9532,15000,0,0,0]
["O0001/IE00062/F0041/X081/R0229/001/6059",1364,"O0001/IE00062/F0041/X081/R0229/001/6059",30053,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,13100,17797,23043,0,0,0,0,0]
["O0001/IE00062/F1177/X081/R0229/001/6059",1374,"O0001/IE00062/F1177/X081/R0229/001/6059",31066,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,0,4000,2865,10000,10000,10000,12000,12000]
["O0001/IE00062/F0041/X003/R0229/001/6273",1325,"O0001/IE00062/F0041/X003/R0229/001/6273",30714,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,200,850,-4274,1000,500,600,700,800]
["O0001/IE00062/F0041/X056/R0229/001/6057",1342,"O0001/IE00062/F0041/X056/R0229/001/6057",30037,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,68748,98233,60781,77000,35000,25000,25000,30000]
["O0001/IE00062/F1177/X049/R0229/001/6117",1234,"O0001/IE00062/F1177/X049/R0229/001/6117",31093,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,6052,0,0,0,0,0,0]
["O0001/IE00062/F0041/X049/R0229/001/6117",1228,"O0001/IE00062/F0041/X049/R0229/001/6117",30074,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,10326,18074,0,20000,10000,15000,15500,16000]
["O0001/IE00062/F0041/X024/R0229/001/6251",1269,"O0001/IE00062/F0041/X024/R0229/001/6251",30187,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,23,"Community and Social Services","Libraries and Archives",null,null,500,640,0,2000,1000,1500,1500,1500]
["O0001/IE00062/F0041/X049/R0229/001/6119",1253,"O0001/IE00062/F0041/X049/R0229/001/6119",30272,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,11755,8550,85136,19375,5000,0,0,0]
["O0001/IE00062/F1177/X049/R0229/001/6119",1266,"O0001/IE00062/F1177/X049/R0229/001/6119",31060,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,1140,30759,104498,10625,10625,20000,20000,25000]
["O0001/IE00062/F1177/X047/R0229/001/6114",1190,"O0001/IE00062/F1177/X047/R0229/001/6114",31086,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,1350,12468,0,10625,10625,0,10000,11000]
["O0001/IE00062/F0041/X047/R0229/001/6114",1185,"O0001/IE00062/F0041/X047/R0229/001/6114",30405,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,26010,21063,24775,29375,5000,10000,0,0]
["O0001/IE00062/F1177/X058/R0229/001/6113",1174,"O0001/IE00062/F1177/X058/R0229/001/6113",31103,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,0,14675,0,10625,10625,0,12000,14000]
["O0001/IE00062/F0041/X050/R0229/001/6111",1140,"O0001/IE00062/F0041/X050/R0229/001/6111",30307,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,24100,13415,0,29800,10000,10000,10000,12000]
["O0001/IE00062/F0041/X058/R0229/001/6113",1169,"O0001/IE00062/F0041/X058/R0229/001/6113",30158,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,9230,8840,0,9375,500,11000,0,0]
["O0001/IE00062/F1177/X049/R0229/001/6115",935,"O0001/IE00062/F1177/X049/R0229/001/6115",31097,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,17488,400,10625,10625,0,10000,10500]
["O0001/IE00062/F0041/X051/R0229/001/6103",982,"O0001/IE00062/F0041/X051/R0229/001/6103",30350,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,49420,76010,0,50000,20000,30000,40000,50000]
["O0001/IE00062/F0041/X049/R0229/001/6115",873,"O0001/IE00062/F0041/X049/R0229/001/6115",30372,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,17200,9500,0,5375,5000,10000,0,0]
["O0001/IE00062/F0041/X051/R0229/001/6104",1002,"O0001/IE00062/F0041/X051/R0229/001/6104",30411,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,34696,35270,1905,40000,20000,30000,40000,50000]
["O0001/IE00062/F0041/X055/R0229/001/6107",1065,"O0001/IE00062/F0041/X055/R0229/001/6107",30113,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,36,"Finance & Administration","Property Services",null,null,26950,54937,0,30000,15000,11000,12000,13000]
["O0001/IE00062/F0041/X052/R0229/001/6105",1040,"O0001/IE00062/F0041/X052/R0229/001/6105",30463,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,25157,33988,0,30000,20000,20000,25000,30000]
["O0001/IE00062/F0041/X053/R0229/001/6108",1085,"O0001/IE00062/F0041/X053/R0229/001/6108",30131,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,25261,22285,32363,30000,6000,5000,5000,5500]
["O0001/IE00062/F0041/X046/R0229/001/6109",1117,"O0001/IE00062/F0041/X046/R0229/001/6109",30720,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Food and Beverage (Served)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,70722,46046,0,50000,40000,40000,50000,60000]
["C0006-2/IA06282/F0002/X046/R0229/001/6109",1121,"C0006-2/IA06282/F0002/X046/R0229/001/6109",30729,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1201","Administrative and Corporate Support","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,0,0,0,0,0,0]
["C0006-1/IA06282/F0002/X050/R0229/001/6111",1146,"C0006-1/IA06282/F0002/X050/R0229/001/6111",30457,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1205","Fleet Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,0,0,0,1000000,1200000,5000000,2500000,3500000]
["C0006-3/IA06282/F0002/X132/R0230/001/6501",1687,"C0006-3/IA06282/F0002/X132/R0230/001/6501",30895,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","4400","Waste management","4403","Solid Waste Removal","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,0,0,0,100000,100000,100000,100000,100000]
["C0006-4/IA06282/F0002/X057/R0229/001/6351",1645,"C0006-4/IA06282/F0002/X057/R0229/001/6351",31047,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1212","Security Services","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,0,0,0,2000000,1000000,500000,500000,600000]
["C0006-8/IA06282/F0041/X019/R0230/001/6353",7739,"C0006-8/IA06282/F0041/X019/R0230/001/6353",99854,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2109","Disaster Management","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,0,0,0,0,0,1000000,0,0]
["C0006-9/IA06282/F0041/X019/R0230/001/6353",7740,"C0006-9/IA06282/F0041/X019/R0230/001/6353",99855,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2109","Disaster Management","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,0,0,0,0,0,2200000,0,0]
["C0006-7/IA06282/F0002/X057/R0229/001/6351",4530,"C0006-7/IA06282/F0002/X057/R0229/001/6351",69639,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1212","Security Services","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,0,0,0,500000,300000,200000,100000,100000]
["C0006-5/IA06282/F0002/X119/R0230/001/6607",4289,"C0006-5/IA06282/F0002/X119/R0230/001/6607",69044,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3204","Road and Traffic Regulation","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,100000,0,500000,0,0]
["C0006-6/IA06282/F0002/X119/R0230/001/6607",4290,"C0006-6/IA06282/F0002/X119/R0230/001/6607",69045,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3204","Road and Traffic Regulation","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1510","1510","Machinery and Equipment","Machinery and Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,500000,700000,500000,200000,250000]
["O0001/IE06067/F0041/X049/R0229/001/6053",1412,"O0001/IE06067/F0041/X049/R0229/001/6053",30812,"Expenditure:Employee Related Cost:Senior Management:Chief Financial Officer:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",3,32,"Finance & Administration","Finance",null,null,13944,0,0,45372,0,0,0,0]
["O0001/IE00583/F0041/X053/R0229/001/6108",1092,"O0001/IE00583/F0041/X053/R0229/001/6108",30138,"Expenditure:Operational Cost:Printing, Publications and Books"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,14982,539,127660,80000,60000,60000,60000,65000]
["O1350-1/IE00583/F0041/X056/R0229/001/6057",1957,"O1350-1/IE00583/F0041/X056/R0229/001/6057",30916,"Expenditure:Operational Cost:Printing, Publications and Books"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,85218,0,361000,200000,200000,100000,200000,200000]
["O1336-1/IE00583/F0041/X096/R0229/001/6151",1971,"O1336-1/IE00583/F0041/X096/R0229/001/6151",30978,"Expenditure:Operational Cost:Printing, Publications and Books"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,3650,98720,30000,30000,50000,55000,60000]
["O1235-1/IE00583/F0041/X044/R0230/001/6057",3025,"O1235-1/IE00583/F0041/X044/R0230/001/6057",30860,"Expenditure:Operational Cost:Printing, Publications and Books"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,288351,604272,906489,100000,0,400000,410000,420000]
["D0001/IL53987/F0001/X051/R0230/001/6121",3011,"D0001/IL53987/F0001/X051/R0230/001/6121",51314,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Salary Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,174590,573935,399164,0,0,0,0,0]
["D0001/IA02375/F0001/X049/R0230/001/6115",5580,"D0001/IA02375/F0001/X049/R0230/001/6115",79689,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Management:Debt Write-off"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0147","Bad debts written off","0147","Bad debts written off","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00733/F0041/X131/R0230/001/6501",4560,"O0001/IE00733/F0041/X131/R0230/001/6501",69669,"Expenditure:Interest, Dividends and Rent on Land:Interest Paid:Interest costs non-current Provisions","2400","Finance charges","2400","Finance charges"," _ "," _ ","4400","Waste management","4402","Solid Waste Disposal (Landfill Sites)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0210","Finance charges","0210","Finance charges"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0410","Finance charges",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,92,"Waste Management","Solid Waste Disposal (Landfill Sites)",null,null,0,0,0,0,0,0,0,0]
["D0001/IA10351/F0001/X049/R0229/001/6115",2008,"D0001/IA10351/F0001/X049/R0229/001/6115",41311,"Assets:Current Assets:Inventory:Materials and Supplies:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0170","Inventory","0170","Inventory"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,4525145,3276571,1452871,6991678,2335282,2381988,2429627,2478220]
["C0230-7/IA00258/F0001/X047/R0230/001/6114",7688,"C0230-7/IA00258/F0001/X047/R0230/001/6114",99803,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Community Assets:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,184432194,184599464,210228090,211043730,215734538]
["O0001/IE03968/F0041/X139/R0230/001/6551",4060,"O0001/IE03968/F0041/X139/R0230/001/6551",61345,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Night Shift","2000","Employee related costs","2000-004","Overtime","2004","Overtime","4300","Waste water management","4302","Sewerage"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01531/F0045/X051/R0229/001/6121",4538,"D0001/IR01531/F0045/X051/R0229/001/6121",69647,"Revenue:Exchange Revenue:Operational Revenue:Commission:Transaction Handling Fees","1600","Other revenue","1605","Commission"," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,61345,0,0,0,0,0,0,0]
["O0001/IE00759/F0041/X049/R0229/001/6117",1224,"O0001/IE00759/F0041/X049/R0229/001/6117",30070,"Expenditure:Operational Cost:Bank Charges, Facility and Card Fees:Bank Accounts"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,344864,267073,3528706,600000,500000,550000,550000,600000]
["D0001/IZ00039/F0001/X049/R0230/001/6119",4422,"D0001/IZ00039/F0001/X049/R0230/001/6119",69531,"Gains and Losses:Fair Value Adjustment:Investments:Losses","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,159262692,0,0,0,0,0,0]
["O0001/IE07606/F0041/X047/R0230/001/6114",4584,"O0001/IE07606/F0041/X047/R0230/001/6114",69693,"Expenditure:Depreciation and Amortisation:Depreciation:Community Assets:Community Facilities:Halls","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,790,"Halls",790,"Halls","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IL00763/F0001/X049/R0229/001/6119",4443,"D0001/IL00763/F0001/X049/R0229/001/6119",69552,"Liabilities:Current Liabilities:Provision and Impairment:Long-service Awards:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0370"," Provisions","0370","Provisions"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,321080,0,0,0,0,0,0,0]
["O0001/IE06076/F0041/X006/R0229/001/6053",1472,"O0001/IE06076/F0041/X006/R0229/001/6053",31176,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Basic Salary","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",2,22,"Community and Social Services","Community Halls and Facilities",null,null,749675,291608,0,796088,750590,794219,838696,885663]
["O0021-1/IE00738/F0041/X108/R0230/001/6273",4297,"O0021-1/IE00738/F0041/X108/R0230/001/6273",69052,"Expenditure:Inventory Consumed:Consumables:Standard Rated","2600","Other materials","2600","Other materials"," _ "," _ ","2300","Public safety","2304","Fencing and Fences "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0440","Other materials",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,8,82,"Public Safety","Fencing and Fences",null,null,89275,0,0,100000,130000,140000,140000,143000]
["O0001/IE06776/F0041/X049/R0229/001/6053",4448,"O0001/IE06776/F0041/X049/R0229/001/6053",69557,"Expenditure:Employee Related Cost:Senior Management:Chief Financial Officer:Salaries and Allowances:Service Related Benefits:Acting and Post Related Allowances","2000","Employee related costs","2000-009","Other benefits and allowances","2001","Basic Salaries and Wages","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",3,32,"Finance & Administration","Finance",null,null,58067,0,0,0,0,0,0,0]
["O0001/IE00830/F0933/X049/R0229/001/6115",4248,"O0001/IE00830/F0933/X049/R0229/001/6115",69023,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Accounting and Auditing","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,584970,20111408,0,0,0,0,0]
["O0001/IE00830/F0930/X047/R0229/001/6114",1191,"O0001/IE00830/F0930/X047/R0229/001/6114",31114,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Accounting and Auditing","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,5778958,3133698,0,6313008,4813000,5000000,5000000,5500000]
["O0001/IE00830/F2496/X049/R0229/001/6117",1235,"O0001/IE00830/F2496/X049/R0229/001/6117",31141,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Accounting and Auditing","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,1431352,4668426,0,0,0,0,0,0]
["O0001/IE00830/F0933/X049/R0229/001/6117",1229,"O0001/IE00830/F0933/X049/R0229/001/6117",30253,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Accounting and Auditing","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,1223353,0,0,2500000,2500000,2700000,2700000,2800000]
["O0001/IE00830/F0041/X081/R0229/001/6059",1368,"O0001/IE00830/F0041/X081/R0229/001/6059",30057,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Accounting and Auditing","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,0,0,91507,200000,0,100000,0,0]
["D0001/IR01420/F2496/X047/R0230/001/6114",4231,"D0001/IR01420/F2496/X047/R0230/001/6114",68985,"Revenue:Exchange Revenue:Operational Revenue:Insurance Refund","1600","Other revenue","1612","Insurance Refund"," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06910/F0041/X046/R0229/001/6053",1449,"O0001/IE06910/F0041/X046/R0229/001/6053",30991,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,324147,270133,0,346783,325008,325008,343208,362428]
["C0071-1/IA05862/F0002/X047/R0230/001/6114",4211,"C0071-1/IA05862/F0002/X047/R0230/001/6114",61492,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Machinery and Equipment:In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00592/F0041/X044/R0230/001/6801",1744,"O0001/IE00592/F0041/X044/R0230/001/6801",30619,"Expenditure:Operational Cost:Seating Allowance for Traditional Leaders"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,116000,108000,0,120000,120000,120000,120000,120000]
["D0001/IR01028/F2496/X119/R0230/001/6115",4071,"D0001/IR01028/F2496/X119/R0230/001/6115",61356,"Revenue:Non-exchange Revenue:Licences or Permits:Road and Transport:Drivers Licence Certificate","1300","Licences and permits","1300","Licences and permits"," _ "," _ ","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00709/F0041/X047/R0229/001/6114",1193,"O0001/IE00709/F0041/X047/R0229/001/6114",31158,"Expenditure:Depreciation and Amortisation:Depreciation:Computer Equipment","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,1470,"Computer Equipment",1470,"Computer Equipment","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,854109,649378,-7130,2000000,2682777,3000000,3000000,3400000]
["D0001/IA09538/F0001/X049/R0230/001/6119",4027,"D0001/IA09538/F0001/X049/R0230/001/6119",61320,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","","D"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,9848586,2125759,223514,0,0,0,0,0]
["C0068-1/IA06193/F0002/X047/R0230/001/6114",4166,"C0068-1/IA06193/F0002/X047/R0230/001/6114",61447,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0068-1/IA06184/F0002/X047/R0230/001/6114",4160,"C0068-1/IA06184/F0002/X047/R0230/001/6114",61441,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Accumulated Depreciation:Disposals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00792/F0041/X052/R0229/001/6105",4282,"O0001/IE00792/F0041/X052/R0229/001/6105",69035,"Expenditure:Operational Cost:External Computer Service:Software Licences"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,2000000,2500000,3000000,3000000,3200000]
["O0001/IE00144/F0041/X098/R0229/001/6053",5564,"O0001/IE00144/F0041/X098/R0229/001/6053",79673,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00144/F0041/X051/R0229/001/6103",4439,"O0001/IE00144/F0041/X051/R0229/001/6103",69548,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,209561,0,0,100000,60000,80000,80000,90000]
["O0001/IE00144/F0041/X051/R0229/001/6104",4440,"O0001/IE00144/F0041/X051/R0229/001/6104",69549,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,125846,0,0,100000,50000,50000,50000,55000]
["O0001/IE00144/F0041/X096/R0229/001/6151",1897,"O0001/IE00144/F0041/X096/R0229/001/6151",30252,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,42170,69483,79198,70000,30000,25000,30000,35000]
["O0001/IE00144/F0041/X044/R0229/001/6801",1740,"O0001/IE00144/F0041/X044/R0229/001/6801",30607,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,4728,1180,4290,0,0,0,0,0]
["O0001/IE00144/F0041/X116/R0229/001/6053",1429,"O0001/IE00144/F0041/X116/R0229/001/6053",30940,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,78776,90922,20000,15000,15000,20000,20000]
["O0001/IE00144/F0041/X116/R0229/001/6601",1503,"O0001/IE00144/F0041/X116/R0229/001/6601",31182,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,51143,26546,90093,120000,72000,75000,76000,78000]
["O0001/IE00144/F0041/X125/R0229/001/6401",1647,"O0001/IE00144/F0041/X125/R0229/001/6401",30923,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,50490,40843,36894,70000,30000,30000,40000,45000]
["O0001/IE00144/F0041/X096/R0229/001/6153",1580,"O0001/IE00144/F0041/X096/R0229/001/6153",30797,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,41414,91570,72958,80000,40000,30000,30000,35000]
["O0001/IE00144/F0041/X032/R0229/001/6707",1705,"O0001/IE00144/F0041/X032/R0229/001/6707",30946,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,33361,60642,29661,50000,30000,30000,40000,50000]
["O0001/IE00144/F0041/X049/R0229/001/6115",870,"O0001/IE00144/F0041/X049/R0229/001/6115",30369,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,71618,61725,58826,37500,20000,70000,23729,0]
["O0001/IE00144/F0041/X046/R0229/001/6109",1113,"O0001/IE00144/F0041/X046/R0229/001/6109",30716,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,164208,120634,136004,120000,100000,80000,90000,100000]
["O0001/IE00144/F0041/X055/R0229/001/6107",1066,"O0001/IE00144/F0041/X055/R0229/001/6107",30114,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,36,"Finance & Administration","Property Services",null,null,60448,88940,81222,100000,50000,55000,55000,60000]
["O0001/IE00144/F0041/X058/R0229/001/6113",1165,"O0001/IE00144/F0041/X058/R0229/001/6113",30154,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,29290,69691,48523,17500,15000,44522,0,0]
["O0001/IE00144/F0041/X024/R0229/001/6251",1274,"O0001/IE00144/F0041/X024/R0229/001/6251",30192,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,23,"Community and Social Services","Libraries and Archives",null,null,0,0,0,5000,0,0,0,0]
["O0001/IE00144/F1177/X081/R0229/001/6059",1370,"O0001/IE00144/F1177/X081/R0229/001/6059",31062,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,0,0,4306,42500,42500,25479,0,47549]
["O0001/IE00144/F0041/X045/R0229/001/6053",1417,"O0001/IE00144/F0041/X045/R0229/001/6053",30830,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,51351,47083,46943,50000,30000,30000,35000,35000]
["O0001/IE00144/F1177/X056/R0229/001/6057",1351,"O0001/IE00144/F1177/X056/R0229/001/6057",31078,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,979,0,0,0,0,0,0,0]
["O0001/IE00144/F0041/X003/R0229/001/6273",1321,"O0001/IE00144/F0041/X003/R0229/001/6273",30710,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport without Operator:Own Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,32573,10000,5000,5000,5000,6000]
["O0001/IE07625/F0041/X047/R0229/001/6114",1199,"O0001/IE07625/F0041/X047/R0229/001/6114",31164,"Expenditure:Depreciation and Amortisation:Depreciation:Other Assets:Operational Buildings:Municipal Offices","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,1200,"Municipal Offices",1200,"Municipal Offices","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,2198518,2192188,-23682,2000000,2198518,2500000,2500000,3750000]
["C0068-1/IA06191/F0002/X047/R0230/001/6114",4165,"C0068-1/IA06191/F0002/X047/R0230/001/6114",61446,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Computer Equipment:In-use:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02126/F0001/X049/R0230/001/6115",4424,"D0001/IA02126/F0001/X049/R0230/001/6115",69533,"Assets:Current Assets:Receivables from Non-exchange Transactions:Fines:Impairment Fines:Recognised"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-12675315,-1570765,-1251315,0,0,0,0,0]
["O0025-9/IE00001/F0041/X101/R0416/001/6155",4301,"O0025-9/IE00001/F0041/X101/R0416/001/6155",69056,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,600000,600000,500000,0,0]
["O0025-2/IE00001/F0041/X101/R0025/001/6155",4284,"O0025-2/IE00001/F0041/X101/R0025/001/6155",69037,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,1400000,1000000,600000,0,0]
["O0025-3/IE00001/F0041/X101/R0230/001/6155",4285,"O0025-3/IE00001/F0041/X101/R0230/001/6155",69038,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,180000,180000,0,0,0]
["O0025-12/IE00001/F0041/X101/R0230/001/6155",4491,"O0025-12/IE00001/F0041/X101/R0230/001/6155",69600,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,173913,0,0,1000000,500000,800000,0,0]
["O0025-14/IE00001/F0041/X101/R0042/001/6155",7659,"O0025-14/IE00001/F0041/X101/R0042/001/6155",99774,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,0,0,0,0,0]
["O0025-15/IE00001/F0041/X055/R0230/001/6107",7726,"O0025-15/IE00001/F0041/X055/R0230/001/6107",99841,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,36,"Finance & Administration","Property Services",null,null,0,0,0,0,0,200000,0,0]
["O1439-1/IE00001/F2496/X101/R0230/001/6601",1818,"O1439-1/IE00001/F2496/X101/R0230/001/6601",31152,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,1409438,1152083,0,0,0,0,0,0]
["O0025-1/IE00001/F0041/X101/R0230/001/6155",1804,"O0025-1/IE00001/F0041/X101/R0230/001/6155",30224,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,504120,409736,0,300000,300000,0,0,0]
["O1302-4/IE00001/F2496/X101/R0229/001/6155",1806,"O1302-4/IE00001/F2496/X101/R0229/001/6155",31154,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Town Planner","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,473099,0,0,3000000,2000000,1500000,0,0]
["O0001/IE00121/F0041/X052/R0229/001/6105",4314,"O0001/IE00121/F0041/X052/R0229/001/6105",69064,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,19500,0,0,26400,30672,28116,29691,31353]
["O0001/IE00121/F0041/X049/R0229/001/6115",4317,"O0001/IE00121/F0041/X049/R0229/001/6115",69241,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,8900,0,0,30696,13538,21876,23101,24395]
["O0001/IE00121/F0041/X055/R0229/001/6107",4323,"O0001/IE00121/F0041/X055/R0229/001/6107",69123,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,7900,0,0,21600,7242,12780,13496,14251]
["O0001/IE00121/F0041/X053/R0229/001/6108",4324,"O0001/IE00121/F0041/X053/R0229/001/6108",69124,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,8900,0,0,12000,14516,12000,12672,13382]
["O0001/IE00121/F0041/X050/R0229/001/6111",4326,"O0001/IE00121/F0041/X050/R0229/001/6111",69174,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,12122,0,0,16296,17355,17355,18327,19353]
["O0001/IE00121/F0041/X049/R0229/001/6119",4330,"O0001/IE00121/F0041/X049/R0229/001/6119",69243,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,8900,0,0,12000,12780,12780,13496,14251]
["O0001/IE00121/F0041/X096/R0229/001/6151",4333,"O0001/IE00121/F0041/X096/R0229/001/6151",69246,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,21200,0,0,19200,17892,58788,62080,65557]
["O0001/IE00121/F0041/X096/R0229/001/6153",4335,"O0001/IE00121/F0041/X096/R0229/001/6153",69248,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,8900,0,0,12000,12780,12780,13496,14251]
["O0001/IE00121/F0041/X125/R0229/001/6401",4338,"O0001/IE00121/F0041/X125/R0229/001/6401",69252,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,5300,0,0,28800,21087,20448,21593,22802]
["O0001/IE00121/F0041/X057/R0229/001/6351",4341,"O0001/IE00121/F0041/X057/R0229/001/6351",69256,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,7000,0,0,9600,10224,5112,5398,5701]
["O0001/IE00121/F0041/X081/R0229/001/6059",4304,"O0001/IE00121/F0041/X081/R0229/001/6059",69060,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,8900,0,0,12000,12780,12780,13496,14251]
["O0001/IE00121/F0041/X003/R0229/001/6273",4305,"O0001/IE00121/F0041/X003/R0229/001/6273",69254,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,21,"Community and Social Services","Animal Care and Diseases",null,null,5300,0,0,7200,3156,7200,7603,8029]
["O1444-1/IE00571/F0041/X044/R0230/001/6057",1900,"O1444-1/IE00571/F0041/X044/R0230/001/6057",30650,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,18400,54480,0,50000,50000,0,0,0]
["O1335-1/IE00571/F0041/X044/R0230/001/6057",1915,"O1335-1/IE00571/F0041/X044/R0230/001/6057",30684,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,507675,0,100000,100000,0,0,0]
["O1245-1/IE00571/F0041/X044/R0230/001/6057",1928,"O1245-1/IE00571/F0041/X044/R0230/001/6057",30723,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,112320,0,50000,80000,0,0,0]
["O1304-1/IE00571/F0041/X096/R0230/001/6153",1958,"O1304-1/IE00571/F0041/X096/R0230/001/6153",31257,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,10000,10000,20000,0,0]
["O1240-2/IE00571/F0930/X044/R0230/001/6057",1948,"O1240-2/IE00571/F0930/X044/R0230/001/6057",30906,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,20000,39880,0,50000,140000,0,0,0]
["O0001/IE00571/F0041/X119/R0230/001/6607",7741,"O0001/IE00571/F0041/X119/R0230/001/6607",99856,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,0,0,500000,0,0]
["O0001/IE00571/F0041/X056/R0229/001/6057",7668,"O0001/IE00571/F0041/X056/R0229/001/6057",99783,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,0,0,0,0,20000,40000,60000]
["O1264-6/IE00571/F15762/X019/R0230/001/6353",7717,"O1264-6/IE00571/F15762/X019/R0230/001/6353",99832,"Expenditure:Operational Cost:Hire Charges"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,0,0,0,0,298000,0,0,0]
["O0001/IE01581/F0041/X051/R0229/001/6103",981,"O0001/IE01581/F0041/X051/R0229/001/6103",30349,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,2000,0,3000,4000,5000]
["O0001/IE01581/F0041/X052/R0229/001/6105",1037,"O0001/IE01581/F0041/X052/R0229/001/6105",30460,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,17380,22496,3498,15000,10000,15000,20000,25000]
["O0001/IE01581/F0041/X046/R0229/001/6109",1114,"O0001/IE01581/F0041/X046/R0229/001/6109",30717,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,7802,11419,0,1000,0,1000,2000,3000]
["O0001/IE01581/F0041/X047/R0229/001/6114",1182,"O0001/IE01581/F0041/X047/R0229/001/6114",30402,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,4375,0,0,0,0]
["O0001/IE01581/F0041/X049/R0229/001/6117",1226,"O0001/IE01581/F0041/X049/R0229/001/6117",30072,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,4375,0,5000,5500,0]
["O0001/IE01581/F1177/X049/R0229/001/6119",1259,"O0001/IE01581/F1177/X049/R0229/001/6119",31053,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,10625,10625,12000,12000,13000]
["O0001/IE01581/F0041/X003/R0229/001/6273",1322,"O0001/IE01581/F0041/X003/R0229/001/6273",30711,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,0,1000,0,0,0,0]
["O0001/IE01581/F0041/X056/R0229/001/6057",1339,"O0001/IE01581/F0041/X056/R0229/001/6057",30034,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,20476,57917,5774,22000,10000,10000,10000,15000]
["O0001/IE01581/F1182/X099/R0229/001/6055",1383,"O0001/IE01581/F1182/X099/R0229/001/6055",30512,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,11362,0,0,10000,10000,0,0,0]
["O1293-2/IE01581/F0041/X098/R0229/001/6153",1962,"O1293-2/IE01581/F0041/X098/R0229/001/6153",30954,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,24103,0,15000,15000,8000,0,0]
["O0001/IE01581/F0041/X044/R0229/001/6803",1736,"O0001/IE01581/F0041/X044/R0229/001/6803",30603,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,23256,24562,0,10000,10000,10000,11000,11000]
["O0001/IE01581/F0041/X119/R0229/001/6607",1491,"O0001/IE01581/F0041/X119/R0229/001/6607",30752,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,13000,0,0,5000,0,2000,2000,2500]
["O0001/IE01581/F0041/X006/R0229/001/6053",1436,"O0001/IE01581/F0041/X006/R0229/001/6053",30967,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,9485,16867,0,5000,5000,3000,4000,5000]
["O0001/IE01581/F0041/X101/R0229/001/6155",1553,"O0001/IE01581/F0041/X101/R0229/001/6155",30206,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,14272,12084,1000,0,0,0,0]
["O0001/IE01581/F0041/X116/R0229/001/6601",1505,"O0001/IE01581/F0041/X116/R0229/001/6601",31184,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,40085,5000,4000,3000,3000,3500]
["O0001/IE01581/F0041/X079/R0229/001/6301",1609,"O0001/IE01581/F0041/X079/R0229/001/6301",30878,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,13,131,"Housing","Housing",null,null,0,0,0,1000,0,0,0,0]
["O0001/IE01581/F0041/X125/R0229/001/6401",1648,"O0001/IE01581/F0041/X125/R0229/001/6401",30924,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,6305,0,0,1000,0,0,0,0]
["O0001/IE01581/F0041/X098/R0229/001/6053",5573,"O0001/IE01581/F0041/X098/R0229/001/6053",79682,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Air Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["D0001/IA00424/F0001/X049/R0230/001/6115",4392,"D0001/IA00424/F0001/X049/R0230/001/6115",69491,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Residential Properties:Developed:Impairment:Recognised"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0146","Contributions to the provision","0146","Contributions to the provision","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-102739203,-88969482,-55047009,0,0,0,0,0]
["O0001/IE00820/F0041/X044/R0229/001/6801",1713,"O0001/IE00820/F0041/X044/R0229/001/6801",30568,"Expenditure:Remuneration of Councillors:Speaker:Allowances and Service Related Benefits:Motor Vehicle Allowance","2100","Remuneration of councillors","210004","Motor Vehicle Allowance"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,161836,154761,151602,159183,159183,166505,175830,185676]
["O0001/IE06915/F0041/X098/R0229/001/6053",5568,"O0001/IE06915/F0041/X098/R0229/001/6053",79677,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["D0001/IR006863/F13530/X049/R0230/001/6115",931,"D0001/IR006863/F13530/X049/R0230/001/6115",30557,"Revenue:Non-exchange Revenue:Transfers and Subsidies:Operational:Monetary Allocations:National Governments:Integrated National Electrification Programme Grant","1500","Transfers and subsidies","1500","Transfers and subsidies"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,16665566,14534434,10000000,-10000000,-14910000,-11724000,-15000000,-17527000]
["O0001/IE06772/F0041/X049/R0229/001/6053",1414,"O0001/IE06772/F0041/X049/R0229/001/6053",30814,"Expenditure:Employee Related Cost:Senior Management:Chief Financial Officer:Salaries and Allowances:Allowance:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",3,32,"Finance & Administration","Finance",null,null,97727,0,0,313703,91061,156105,164847,174078]
["O0001/IE06257/F0041/X098/R0229/001/6053",5571,"O0001/IE06257/F0041/X098/R0229/001/6053",79680,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["C0069-1/IA06247/F0002/X047/R0230/001/6114",4174,"C0069-1/IA06247/F0002/X047/R0230/001/6114",61455,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Depreciation:Transfers"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0069-1/IA06251/F0002/X047/R0230/001/6114",4175,"C0069-1/IA06251/F0002/X047/R0230/001/6114",61456,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00102/F0040/X058/R0230/001/6113",4266,"D0001/IZ00102/F0040/X058/R0230/001/6113",68993,"Gains and Losses:Disposal of Fixed and Intangible Assets:Property, Plant and Equipment:Machinery and Equipment:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0300","Proceeds on disposal of PPE","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,0,0,-2870179,0,0,0,0,0]
["D0001/IR01049/F2496/X049/R0023/001/6115",878,"D0001/IR01049/F2496/X049/R0023/001/6115",30468,"Revenue:Non-exchange Revenue:Property Rates:Residential Properties:Developed","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,1165735,1116117,0,-1249219,-1564030,-1640668,-1719420,-1801952]
["D0001/IL07028/F0786/X049/R0230/001/6115",4042,"D0001/IL07028/F0786/X049/R0230/001/6115",61335,"Liabilities:Current Liabilities:Trade and Other Payable Non-exchange Transactions:Transfers and Subsidies Unspent:Capital:Monetary Allocations:National Government:Integrated National Electrification Programme Grant:Receipts"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _","2010","National Government","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0363","Unspent conditional transfers","0363","Unspent conditional transfers","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,5465566,0,0,0,0,0,0]
["C0118-1/IA00122/F0002/X116/R0230/001/6601",4145,"C0118-1/IA00122/F0002/X116/R0230/001/6601",61426,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0140","Road Furniture","0140","Road Furniture"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0040-9/IA00122/F0002/X047/R0230/001/6114",4128,"C0040-9/IA00122/F0002/X047/R0230/001/6114",61406,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,-273205338,-199163238,-125698412,0,0,0,0,0]
["C0038-2/IA00122/F0002/X047/R0230/001/6114",4121,"C0038-2/IA00122/F0002/X047/R0230/001/6114",61399,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null,"0140","0140","Road Furniture","Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IL54010/F0001/X051/R0230/001/6121",3016,"D0001/IL54010/F0001/X051/R0230/001/6121",51319,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Unions Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,129893,129893,0,0,0,0,0,0]
["O0001/IE06913/F0041/X116/R0229/001/6053",1425,"O0001/IE06913/F0041/X116/R0229/001/6053",30919,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,0,6969,0,350960,200000,240000,253440,267633]
["D0001/IZ00062/F0001/X049/R0230/001/6115",942,"D0001/IZ00062/F0001/X049/R0230/001/6115",31247,"Gains and Losses:Impairment Loss:Trade and Other Receivables from Exchange Transactions:Water","2200","Debt impairment","2200","Debt impairment"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01457/F0047/X049/R0230/001/6115",926,"D0001/IR01457/F0047/X049/R0230/001/6115",30544,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Photocopies and Faxes","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IL54020/F0001/X049/R0230/001/6117",4276,"D0001/IL54020/F0001/X049/R0230/001/6117",69029,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Goods Received/Invoice Received:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01521/F0041/X146/R0230/001/6651",4064,"O0001/IE01521/F0041/X146/R0230/001/6651",61349,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","4200","Water management","4202","Water Distribution"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",11,111,"Water Management","Water Distribution",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01521/F0041/X050/R0229/001/6111",1132,"O0001/IE01521/F0041/X050/R0229/001/6111",30284,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,10117,9559,8904,10893,10893,10893,11503,12147]
["O0001/IE01521/F0041/X049/R0229/001/6119",1245,"O0001/IE01521/F0041/X049/R0229/001/6119",30264,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,9320,0,5936,10893,10893,10893,11503,12147]
["O0001/IE01521/F0041/X056/R0229/001/6057",1334,"O0001/IE01521/F0041/X056/R0229/001/6057",30029,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,18529,19119,17054,21786,11801,21786,23007,24295]
["O0001/IE01521/F0041/X004/R0229/001/6267",1305,"O0001/IE01521/F0041/X004/R0229/001/6267",30584,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01521/F0041/X053/R0229/001/6108",1080,"O0001/IE01521/F0041/X053/R0229/001/6108",30126,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,0,0,0,0,2723,0,0,0]
["O0001/IE01521/F0041/X051/R0229/001/6104",1017,"O0001/IE01521/F0041/X051/R0229/001/6104",30426,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,10117,3983,8904,10893,8170,10893,11503,12147]
["O0001/IE01521/F0041/X132/R0229/001/6501",1682,"O0001/IE01521/F0041/X132/R0229/001/6501",30853,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,0,0,5936,0,0,0,0,0]
["O0001/IE01521/F0041/X057/R0229/001/6351",1633,"O0001/IE01521/F0041/X057/R0229/001/6351",31001,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,10117,8763,0,10893,10893,5447,5752,6074]
["O0001/IE01521/F0041/X096/R0229/001/6153",1576,"O0001/IE01521/F0041/X096/R0229/001/6153",30771,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01521/F0041/X051/R0229/001/6121",1532,"O0001/IE01521/F0041/X051/R0229/001/6121",30162,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Housing Benefits and Incidental:Housing Benefits","2000","Employee related costs","2000-008","Housing Allowances","2008","Housing Allowances","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,10117,9559,8904,10893,10893,10893,11503,12147]
["C0118-1/IA00126/F0002/X116/R0230/001/6601",4148,"C0118-1/IA00126/F0002/X116/R0230/001/6601",61429,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Transfers"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0140","Road Furniture","0140","Road Furniture"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["D0001/IA09305/F0001/X049/R0230/001/6119",4034,"D0001/IA09305/F0001/X049/R0230/001/6119",61327,"Assets:Current Assets:Cash and Cash Equivalents:Call Deposits and Investments:Special Deposit for the Payment of Dividend:Specify (replace with account description):Withdrawals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0130","Call deposits and investments","0130","Call deposits and investments"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O1557-1/IE00682/F0041/X051/R0229/001/6104",4482,"O1557-1/IE00682/F0041/X051/R0229/001/6104",69591,"Expenditure:Contracted Services:Outsourced Services:Fire Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,150000,50000,150000,150000,160000]
["O1278-1/IE00059/F0041/X116/R0230/001/6601",4470,"O1278-1/IE00059/F0041/X116/R0230/001/6601",69579,"Expenditure:Operational Cost:Registration Fees:Seminars, Conferences, Workshops and Events:National"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,305000,0,300000,300000,300000]
["O0001/IE00059/F0041/X051/R0229/001/6104",1022,"O0001/IE00059/F0041/X051/R0229/001/6104",30498,"Expenditure:Operational Cost:Registration Fees:Seminars, Conferences, Workshops and Events:National"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,1426451,1231677,1048796,1064164,1064164,500000,500000,600000]
["O0001/IE00059/F0041/X044/R0229/001/6805",1746,"O0001/IE00059/F0041/X044/R0229/001/6805",30629,"Expenditure:Operational Cost:Registration Fees:Seminars, Conferences, Workshops and Events:National"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,12151,18845,213643,300000,200000,250000,250000,250000]
["O0001/IE00059/F0041/X044/R0229/001/6801",1748,"O0001/IE00059/F0041/X044/R0229/001/6801",30631,"Expenditure:Operational Cost:Registration Fees:Seminars, Conferences, Workshops and Events:National"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,29796,7500,221430,100000,50000,50000,55000,55000]
["O1278-1/IE00059/F0041/X132/R0230/001/6501",1996,"O1278-1/IE00059/F0041/X132/R0230/001/6501",31124,"Expenditure:Operational Cost:Registration Fees:Seminars, Conferences, Workshops and Events:National"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,66522,49100,82675,0,0,10000,10000,10000]
["D0001/IZ00049/F0001/X047/R0230/001/6114",4408,"D0001/IZ00049/F0001/X047/R0230/001/6114",69517,"Gains and Losses:Impairment Loss:Property, Plant and Equipment:Roads Infrastructure","2300","Depreciation & asset impairment","2300-003","Capital asset impairment","2303","Capital asset impairment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00817/F0041/X044/R0229/001/6801",1716,"O0001/IE00817/F0041/X044/R0229/001/6801",30571,"Expenditure:Remuneration of Councillors:Speaker:Allowances and Service Related Benefits:Cell phone Allowance","2100","Remuneration of councillors","210005","Cellphone Allowance"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,44400,33900,25112,44400,44400,46442,49043,51790]
["O0001/IE06820/F0041/X006/R0229/001/6053",4310,"O0001/IE06820/F0041/X006/R0229/001/6053",69446,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",2,22,"Community and Social Services","Community Halls and Facilities",null,null,12600,0,0,16800,16800,16800,17741,18734]
["C0007-1/IA01327/F0002/X050/R0229/001/6111",1144,"C0007-1/IA01327/F0002/X050/R0229/001/6111",30344,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1205","Fleet Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1530","1530","Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,0,0,0,1500000,1750000,3000000,2000000,2500000]
["O0001/IE00816/F0041/X044/R0229/001/6801",1719,"O0001/IE00816/F0041/X044/R0229/001/6801",30574,"Expenditure:Remuneration of Councillors:Speaker:Allowances and Service Related Benefits:Basic Salary","2100","Remuneration of councillors","210001","Basic Salaries and Wages"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,500364,492470,427195,535111,535111,559727,591071,624171]
["O0425-1/IE00651/F2496/X132/R0230/001/6501",1686,"O0425-1/IE00651/F2496/X132/R0230/001/6501",30893,"Expenditure:Contracted Services:Contractors:Maintenance of Unspecified Assets","2700","Contracted services","2700-003","Contractors","2703","Contractors","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0490","Landfill Sites","0490","Landfill Sites","RM"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,186065,299810,393262,400000,400000,500000,250000,350000]
["D0001/IA09958/F0001/X049/R0230/001/6115",944,"D0001/IA09958/F0001/X049/R0230/001/6115",31214,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:State-owned Properties:Provincial Government:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,13366404,13366729,13366729,0,0,0,0,0]
["D0001/IA09328/F0001/X049/R0230/001/6119",4230,"D0001/IA09328/F0001/X049/R0230/001/6119",68984,"Assets:Current Assets:Cash and Cash Equivalents:Call Deposits and Investments:Special Deposit for the Payment of Interest:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0130","Call deposits and investments","0130","Call deposits and investments"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,321761,300109,279859,0,0,0,0,0]
["D0001/IA02099/F0001/X049/R0230/001/6119",4405,"D0001/IA02099/F0001/X049/R0230/001/6119",69514,"Assets:Current Assets:Cash and Cash Equivalents:Call Deposits and Investments:Special Deposit for the Payment of Interest:Specify (replace with account description):Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0130","Call deposits and investments","0130","Call deposits and investments"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,50242162,50242162,0,0,0,0,0,0]
["D0001/IR01113/F0047/X058/R0229/001/6113",1170,"D0001/IR01113/F0047/X058/R0229/001/6113",30159,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Sale of Goods:Publications:Tender Documents","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,549637,646115,906754,-700000,-650000,-681850,-714579,-748879]
["D0001/IR01137/F0932/X146/R0021/001/6651",1757,"D0001/IR01137/F0932/X146/R0021/001/6651",41271,"Revenue:Exchange Revenue:Service Charges:Water:Sale:Conventional","0400","Service charges - water revenue","0400","Total Service charges - water revenue"," _ "," _ ","4200","Water management","4202","Water Distribution"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0130","Service charges - water revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,11,111,"Water Management","Water Distribution",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01027/F2496/X119/R0230/001/6115",4073,"D0001/IR01027/F2496/X119/R0230/001/6115",61358,"Revenue:Non-exchange Revenue:Licences or Permits:Road and Transport:Drivers Licence Application/Duplicate Drivers Licences","1300","Licences and permits","1300","Licences and permits"," _ "," _ ","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00778/F0041/X046/R0229/001/6109",1109,"O0001/IE00778/F0041/X046/R0229/001/6109",30687,"Expenditure:Operational Cost:Communication:Telephone, Fax, Telegraph and Telex"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,622587,683627,470901,1000000,900000,1000000,1000000,1200000]
["D0001/IL53993/F0001/X051/R0230/001/6121",3013,"D0001/IL53993/F0001/X051/R0230/001/6121",51316,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Tax Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,-2698616,-2626155,0,0,0,0,0,0]
["O1304-2/IE00751/F0041/X098/R0229/001/6153",7594,"O1304-2/IE00751/F0041/X098/R0229/001/6153",99704,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Corporate and Municipal Activities"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,40000,0,0]
["O0001/IE00751/F0041/X056/R0229/001/6057",7669,"O0001/IE00751/F0041/X056/R0229/001/6057",99784,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Corporate and Municipal Activities"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,0,0,0,0,13000,14000,15000]
["D0001/IA02763/F0001/X049/R0230/001/6115",2002,"D0001/IA02763/F0001/X049/R0230/001/6115",41305,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:State-owned Properties:National Government:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-3517037,1981770,5122442,0,0,0,0,0]
["O0001/IE00063/F0041/X047/R0229/001/6114",1186,"O0001/IE00063/F0041/X047/R0229/001/6114",30406,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,595,0,0,2000,2500,3000,3000,3500]
["O0001/IE00063/F1177/X049/R0229/001/6119",1260,"O0001/IE00063/F1177/X049/R0229/001/6119",31054,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,1665,1000,1000,3000,3000,3500]
["O0001/IE00063/F0041/X049/R0229/001/6117",1223,"O0001/IE00063/F0041/X049/R0229/001/6117",30069,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,20,73,0,1000,3000,3000,3500,3600]
["O0001/IE00063/F1182/X099/R0229/001/6055",1388,"O0001/IE00063/F1182/X099/R0229/001/6055",30517,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,0,465,1048,2000,10000,0,0,0]
["O0001/IE00063/F0041/X003/R0229/001/6273",1318,"O0001/IE00063/F0041/X003/R0229/001/6273",30707,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,0,0,0,5000,0,0]
["O0001/IE00063/F0041/X056/R0229/001/6057",1345,"O0001/IE00063/F0041/X056/R0229/001/6057",30040,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,420,729,1029,2000,15000,10000,15000,20000]
["O0001/IE00063/F0041/X053/R0229/001/6108",1089,"O0001/IE00063/F0041/X053/R0229/001/6108",30135,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,0,0,0,1000,2000,2000,2000,2000]
["O0001/IE00063/F0041/X049/R0229/001/6115",874,"O0001/IE00063/F0041/X049/R0229/001/6115",30373,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,1000,1000,1049,1005,1152]
["O0001/IE00063/F0041/X096/R0229/001/6151",1895,"O0001/IE00063/F0041/X096/R0229/001/6151",30250,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,285,1000,2500,2500,2500,3000]
["O0001/IE00063/F0041/X044/R0229/001/6801",1725,"O0001/IE00063/F0041/X044/R0229/001/6801",30592,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,2000,2000,5000,5000,5500]
["O0001/IE00063/F0041/X125/R0229/001/6401",1652,"O0001/IE00063/F0041/X125/R0229/001/6401",30928,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,50,0,0,1000,2000,2000,2000,2500]
["O0001/IE00063/F0041/X096/R0229/001/6153",1585,"O0001/IE00063/F0041/X096/R0229/001/6153",30802,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,500,0,1000,1000,1000,1000,1000]
["O0001/IE00063/F0041/X057/R0229/001/6351",1643,"O0001/IE00063/F0041/X057/R0229/001/6351",31032,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,0,0,0,1000,1000,1500,2000,3000]
["O0001/IE00063/F0041/X116/R0229/001/6053",1434,"O0001/IE00063/F0041/X116/R0229/001/6053",30960,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,974,1000,2000,2000,2500,3000]
["O0001/IE00063/F0041/X119/R0229/001/6607",1495,"O0001/IE00063/F0041/X119/R0229/001/6607",30756,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,1000,10000,5000,5000,5000]
["O0001/IE00063/F0041/X051/R0229/001/6121",1547,"O0001/IE00063/F0041/X051/R0229/001/6121",30177,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,1000,1000,1000,1500,1600]
["O0001/IE00063/F0041/X099/R0229/001/6055",7587,"O0001/IE00063/F0041/X099/R0229/001/6055",99696,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Incidental Cost"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,0,0,15000,20000,30000]
["D0001/IL53857/F0041/X046/R0229/001/6121",7721,"D0001/IL53857/F0041/X046/R0229/001/6121",99836,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Overtime:Withdrawals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00997/F0931/X139/R0230/001/6551",3028,"D0001/IR00997/F0931/X139/R0230/001/6551",51321,"Revenue:Exchange Revenue:Service Charges:Waste Water Management:Connection/Reconnection","0500","Service charges - sanitation revenue","0500","Total Service charges - sanitation revenue"," _ "," _ ","4300","Waste water management","4302","Sewerage"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0140","Service charges - sanitation revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["O1370-7/IE00634/F0041/X035/R0034/001/6707",4375,"O1370-7/IE00634/F0041/X035/R0034/001/6707",69494,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,2769688,0,0,0,0,0]
["O1369-9/IE00634/F0045/X032/R0016/001/6109",4376,"O1369-9/IE00634/F0045/X032/R0016/001/6109",69495,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,4119637,0,0,0,0,0]
["O1369-9/IE00634/F0045/X032/R0031/001/6707",4379,"O1369-9/IE00634/F0045/X032/R0031/001/6707",69498,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,3317446,0,0,0,0,0]
["O1369-11/IE00634/F13530/X032/R0029/001/6707",4505,"O1369-11/IE00634/F13530/X032/R0029/001/6707",69614,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,2250000,0,0]
["O1369-13/IE00634/F13530/X032/R0029/001/6607",4508,"O1369-13/IE00634/F13530/X032/R0029/001/6607",69617,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-15/IE00634/F13530/X032/R0230/001/6607",4510,"O1369-15/IE00634/F13530/X032/R0230/001/6607",69619,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,2700000,0]
["O1369-19/IE00634/F13530/X032/R0032/001/6707",4514,"O1369-19/IE00634/F13530/X032/R0032/001/6707",69623,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-19/IE00634/F0041/X032/R0230/001/6707",7724,"O1369-19/IE00634/F0041/X032/R0230/001/6707",99839,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,1500000,0]
["O1369-20/IE00634/F13530/X032/R0024/001/6707",7603,"O1369-20/IE00634/F13530/X032/R0024/001/6707",99718,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,2250000,0,0]
["O1369-21/IE00634/F0041/X032/R0024/001/6707",7604,"O1369-21/IE00634/F0041/X032/R0024/001/6707",99719,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-23/IE00634/F13530/X032/R0030/001/6707",7608,"O1369-23/IE00634/F13530/X032/R0030/001/6707",99723,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,1800000,0,0]
["O1369-24/IE00634/F13530/X032/R0031/001/6707",7610,"O1369-24/IE00634/F13530/X032/R0031/001/6707",99725,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,1374000,0,0]
["O1369-25/IE00634/F13530/X032/R0028/001/6707",7613,"O1369-25/IE00634/F13530/X032/R0028/001/6707",99728,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-26/IE00634/F13530/X032/R0032/001/6707",7616,"O1369-26/IE00634/F13530/X032/R0032/001/6707",99731,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,1800000]
["O1369-28/IE00634/F0041/X032/R0028/001/6707",7620,"O1369-28/IE00634/F0041/X032/R0028/001/6707",99735,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-29/IE00634/F13530/X032/R0018/001/6707",7621,"O1369-29/IE00634/F13530/X032/R0018/001/6707",99736,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,1800000]
["O1369-30/IE00634/F13530/X032/R0020/001/6707",7623,"O1369-30/IE00634/F13530/X032/R0020/001/6707",99738,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,3600000]
["O1369-31/IE00634/F13530/X032/R0040/001/6707",7626,"O1369-31/IE00634/F13530/X032/R0040/001/6707",99741,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-32/IE00634/F13530/X032/R0035/001/6707",7630,"O1369-32/IE00634/F13530/X032/R0035/001/6707",99745,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,1327000]
["O1369-33/IE00634/F13530/X032/R0036/001/6707",7632,"O1369-33/IE00634/F13530/X032/R0036/001/6707",99747,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-34/IE00634/F0041/X032/R0022/001/6707",7635,"O1369-34/IE00634/F0041/X032/R0022/001/6707",99750,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-34/IE00634/F0041/X032/R0021/001/6707",7637,"O1369-34/IE00634/F0041/X032/R0021/001/6707",99752,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00634/F0041/X032/R0230/001/6707",7734,"O0001/IE00634/F0041/X032/R0230/001/6707",99849,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,50000,0,0]
["O1369-1/IE00634/F0045/X032/R0035/001/6707",1843,"O1369-1/IE00634/F0045/X032/R0035/001/6707",30447,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-2/IE00634/F0048/X032/R0043/001/6707",1845,"O1369-2/IE00634/F0048/X032/R0043/001/6707",30451,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,3421889,0,0,0,0,0,0,0]
["O1370-2/IE00634/F0045/X032/R0043/001/6707",1848,"O1370-2/IE00634/F0045/X032/R0043/001/6707",30454,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,8000000,17841970,0,0,0]
["O1370-2/IE00634/F0045/X032/R0019/001/6707",1850,"O1370-2/IE00634/F0045/X032/R0019/001/6707",30456,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-3/IE00634/F0048/X032/R0025/001/6707",1854,"O1369-3/IE00634/F0048/X032/R0025/001/6707",30548,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,2288142,2429773,0,0,0,0,0,0]
["O1370-3/IE00634/F0041/X032/R0033/001/6707",1857,"O1370-3/IE00634/F0041/X032/R0033/001/6707",30551,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-5/IE00634/F0048/X032/R0039/001/6707",1860,"O1369-5/IE00634/F0048/X032/R0039/001/6707",30612,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,2877761,2677882,0,0,0,0,0,0]
["O1370-5/IE00634/F0045/X032/R0038/001/6707",1862,"O1370-5/IE00634/F0045/X032/R0038/001/6707",30614,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,50000,0,0]
["O1369-6/IE00634/F0045/X032/R0039/001/6707",1865,"O1369-6/IE00634/F0045/X032/R0039/001/6707",30623,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,1250678,0,0,0,0,0,0]
["O1369-6/IE00634/F13530/X032/R0025/001/6707",1867,"O1369-6/IE00634/F13530/X032/R0025/001/6707",30625,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,861079,0,0,0,0,3300000,0]
["O1370-6/IE00634/F0045/X032/R0039/001/6707",1868,"O1370-6/IE00634/F0045/X032/R0039/001/6707",30626,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-7/IE00634/F0041/X032/R0230/001/6707",1871,"O1369-7/IE00634/F0041/X032/R0230/001/6707",30654,"Expenditure:Contracted Services:Contractors:Electrical","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,350109,0,0,0,1550000,500000,0,0]
["O0001/IE01537/F0041/X046/R0229/001/6109",4451,"O0001/IE01537/F0041/X046/R0229/001/6109",69560,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Uniform/Special/Protective Clothing","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,5000,0,0,0,0,0,0,0]
["O0001/IE07163/F0041/X098/R0229/001/6053",5570,"O0001/IE07163/F0041/X098/R0229/001/6053",79679,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Service Related Benefits:Scarcity","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O1293-1/IE00703/F0041/X044/R0230/001/6057",3017,"O1293-1/IE00703/F0041/X044/R0230/001/6057",30792,"Expenditure:Contracted Services:Outsourced Services:Transport Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["O1252-1/IE00703/F0041/X044/R0230/001/6057",1907,"O1252-1/IE00703/F0041/X044/R0230/001/6057",30672,"Expenditure:Contracted Services:Outsourced Services:Transport Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,9000,62300,0,30000,20000,0,0,0]
["O1335-1/IE00703/F0041/X044/R0230/001/6057",1917,"O1335-1/IE00703/F0041/X044/R0230/001/6057",30686,"Expenditure:Contracted Services:Outsourced Services:Transport Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["O1245-1/IE00703/F0041/X044/R0230/001/6057",1932,"O1245-1/IE00703/F0041/X044/R0230/001/6057",30727,"Expenditure:Contracted Services:Outsourced Services:Transport Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,77900,0,20000,20000,20000,25000,25000]
["O1256-1/IE00703/F0041/X046/R0229/001/6057",1955,"O1256-1/IE00703/F0041/X046/R0229/001/6057",30913,"Expenditure:Contracted Services:Outsourced Services:Transport Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,94000,75600,730666,100000,0,0,0,0]
["D0001/IA02367/F0001/X049/R0230/001/6115",950,"D0001/IA02367/F0001/X049/R0230/001/6115",31220,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Service Charges:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,50,50,0,0,0,0,0,0]
["O0001/IE00567/F0041/X049/R0229/001/6119",1256,"O0001/IE00567/F0041/X049/R0229/001/6119",30399,"Expenditure:Operational Cost:External Audit Fees"," _"," _"," _ "," _ ","2903","Audit fees","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,4815901,4514237,3225870,4800000,4500000,5000000,5000000,5100000]
["O1289-1/IE00572/F0041/X124/R0230/001/6401",1982,"O1289-1/IE00572/F0041/X124/R0230/001/6401",31089,"Expenditure:Operational Cost:Honoraria (Voluntarily Workers)"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2204","Recreational Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,101,"Sports & Recreation","Recreational Facilities",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00041/F0001/X049/R0230/001/6115",941,"D0001/IZ00041/F0001/X049/R0230/001/6115",31246,"Gains and Losses:Impairment Loss:Other Receivables from Non-exchange Revenue:Property Rates","2200","Debt impairment","2200","Debt impairment"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,18057095,39559702,25229239,16000000,30000000,34300000,30000000,31000000]
["D0001/IA02108/F0001/X049/R0230/001/6119",7710,"D0001/IA02108/F0001/X049/R0230/001/6119",99828,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","","W"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,-373870614,-328320428,-355818738,-365662674,-392479095]
["C0119-1/IA00132/F0791/X116/R0230/001/6601",4143,"C0119-1/IA00132/F0791/X116/R0230/001/6601",61424,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ ","0130","Road Structures","0130","Road Structures"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0038-2/IA00132/F0002/X047/R0230/001/6114",4122,"C0038-2/IA00132/F0002/X047/R0230/001/6114",61400,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0140","0140","Road Furniture","Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06074/F0041/X046/R0229/001/6053",1450,"O0001/IE06074/F0041/X046/R0229/001/6053",30992,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Basic Salary","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,656327,0,0,696797,655806,695161,734091,775200]
["C0072-1/IA01357/F0002/X047/R0230/001/6114",4215,"C0072-1/IA01357/F0002/X047/R0230/001/6114",61496,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Owned and In-use:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0007-2/IA01365/F0002/X047/R0230/001/6114",4350,"C0007-2/IA01365/F0002/X047/R0230/001/6114",69459,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Transport Assets:Owned and In-use:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1530","Transport Assets","1530","Transport Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1530","1530","Transport Assets","Transport Assets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,-21198,0,0,0,0,0,0,0]
["D0001/IZ00095/F0001/X047/R0230/001/6114",4543,"D0001/IZ00095/F0001/X047/R0230/001/6114",69652,"Gains and Losses:Disposal of Fixed and Intangible Assets:Property, Plant and Equipment:Furniture and Office Equipment:Losses","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE"," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,4752,0,0,0,0,0,0,0]
["O1264-1/IE00793/F0041/X052/R0230/001/6105",4495,"O1264-1/IE00793/F0041/X052/R0230/001/6105",69604,"Expenditure:Operational Cost:External Computer Service:Specialised Computer Service"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01044/F0041/X049/R0230/001/6115",7670,"D0001/IR01044/F0041/X049/R0230/001/6115",99785,"Revenue:Non-exchange Revenue:Property Rates:Farm Properties:Business and Commercial","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01044/F2496/X049/R0230/001/6115",7671,"D0001/IR01044/F2496/X049/R0230/001/6115",99786,"Revenue:Non-exchange Revenue:Property Rates:Farm Properties:Business and Commercial","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IL37831/F0001/X049/R0230/001/6119",1769,"D0001/IL37831/F0001/X049/R0230/001/6119",41285,"Liabilities:Current Liabilities:Output VAT:Recognised"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0364","VAT","0364","VAT","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,3830343,3676255,0,0,0,0,0,0]
["O0001/IE07074/F0041/X116/R0229/001/6053",4472,"O0001/IE07074/F0041/X116/R0229/001/6053",69581,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",7,74,"Road Transport","Roads",null,null,200277,0,0,0,0,0,0,0]
["D0001/IA02815/F0001/X049/R0230/001/6115",4389,"D0001/IA02815/F0001/X049/R0230/001/6115",69488,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Water Management:Impairment:Recognised"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0146","Contributions to the provision","0146","Contributions to the provision","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IL53856/F0041/X046/R0229/001/6121",7720,"D0001/IL53856/F0041/X046/R0229/001/6121",99835,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Overtime:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,0,0,0,0,0,0]
["O0001/IE03971/F0041/X139/R0230/001/6551",4059,"O0001/IE03971/F0041/X139/R0230/001/6551",61344,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Overtime:Structured","2000","Employee related costs","2000-004","Overtime","2009","Other benefits and allowances","4300","Waste water management","4302","Sewerage"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06233/F0041/X006/R0229/001/6053",4260,"O0001/IE06233/F0041/X006/R0229/001/6053",69014,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",2,22,"Community and Social Services","Community Halls and Facilities",null,null,36184,0,0,0,0,0,0,0]
["O0001/IE00034-1/F0041/X047/R0230/001/6114",4418,"O0001/IE00034-1/F0041/X047/R0230/001/6114",69527,"Expenditure:Depreciation and Amortisation:Amortisation:Intangible Assets:Licences and Rights:Unspecified","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2302","7eb20c30-ee1f-475f-a757-8801dc77ab2d","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,1450,"Unspecified",1450,"Unspecified","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0230-5/IA01952/F0002/X047/R0230/001/6114",4399,"C0230-5/IA01952/F0002/X047/R0230/001/6114",69508,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0244-3/IA01952/F0002/X047/R0230/001/6114",4400,"C0244-3/IA01952/F0002/X047/R0230/001/6114",69509,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1020","1020","Indoor Facilities","Indoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0120-2/IA01952/F0791/X116/R0029/001/6601",4373,"C0120-2/IA01952/F0791/X116/R0029/001/6601",69492,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ ","0120","Roads","0120","Roads"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0020-1/IA01952/F0002/X032/R0230/001/6707",4381,"C0020-1/IA01952/F0002/X032/R0230/001/6707",69500,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","4100","Energy sources","4101","Electricity ","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0270","0270","MV Networks","MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,7729069,0,0,0,0,0]
["C0177-3/IA01952/F0002/X116/R0027/001/6601",4296,"C0177-3/IA01952/F0002/X116/R0027/001/6601",69051,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,120,"Roads",120,"Roads",null,7,74,"Road Transport","Roads",null,null,931935,0,0,3000000,2110470,1000000,0,0]
["C0039-4/IA01952/F0002/X116/R0230/001/6601",4527,"C0039-4/IA01952/F0002/X116/R0230/001/6601",69636,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0130","0130","Road Structures","Road Structures"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,100000,0,0,0,0]
["C0040-8/IA01952/F0002/X116/R0021/001/6601",4476,"C0040-8/IA01952/F0002/X116/R0021/001/6601",69585,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0240-1/IA01952/F0041/X117/R0017/001/6603",4498,"C0240-1/IA01952/F0041/X117/R0017/001/6603",69607,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3206","Taxi Ranks","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0990","0990","Taxi Ranks/Bus Terminals","Taxi Ranks/Bus Terminals"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,71,"Road Transport","Taxi Ranks",null,null,0,0,0,0,0,0,0,0]
["C0230-1/IA01952/F0041/X006/R0230/001/6255",4499,"C0230-1/IA01952/F0041/X006/R0230/001/6255",69608,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,1000000,0,0]
["C0040-1/IA01952/F0002/X116/R0044/001/6601",4245,"C0040-1/IA01952/F0002/X116/R0044/001/6601",68998,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0352-1/IA01952/F0002/X055/R0229/001/6055",4246,"C0352-1/IA01952/F0002/X055/R0229/001/6055",69021,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1210","Property Services","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1200,"Municipal Offices",1200,"Municipal Offices",null,3,36,"Finance & Administration","Property Services",null,null,0,0,0,0,0,0,0,0]
["C0177-2/IA01952/F0002/X116/R0044/001/6601",4228,"C0177-2/IA01952/F0002/X116/R0044/001/6601",61511,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,120,"Roads",120,"Roads",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0352-4/IA01952/F0041/X077/R0229/001/6107",7725,"C0352-4/IA01952/F0041/X077/R0229/001/6107",99840,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2400","Housing","2401","Housing","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1200,"Municipal Offices",1200,"Municipal Offices",null,13,131,"Housing","Housing",null,null,0,0,0,0,0,12500000,0,0]
["C0040-20/IA01952/F1182/X116/R0035/001/6601",7731,"C0040-20/IA01952/F1182/X116/R0035/001/6601",99846,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0040-21/IA01952/F0041/X101/R0230/001/6155",7733,"C0040-21/IA01952/F0041/X101/R0230/001/6155",99848,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,0,0,500000,0,0]
["C0040-15/IA01952/F0791/X116/R0023/001/6601",7649,"C0040-15/IA01952/F0791/X116/R0023/001/6601",99764,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,12684262,15315738]
["C0040-15/IA01952/F1182/X116/R0021/001/6601",7650,"C0040-15/IA01952/F1182/X116/R0021/001/6601",99765,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0040-16/IA01952/F0791/X116/R0030/001/6601",7654,"C0040-16/IA01952/F0791/X116/R0030/001/6601",99769,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,8000000,7807608]
["C0040-17/IA01952/F0041/X116/R0038/001/6601",7655,"C0040-17/IA01952/F0041/X116/R0038/001/6601",99770,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,1500000,0,0]
["C0040-13/IA01952/F0041/X116/R0035/001/6601",7742,"C0040-13/IA01952/F0041/X116/R0035/001/6601",99857,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,16400000,0,0]
["C0357-1/IA01952/F0002/X003/R0230/001/6055",1842,"C0357-1/IA01952/F0002/X003/R0230/001/6055",31142,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2103","Animal Care and Diseases","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1240,"Yards",1240,"Yards",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,0,0,0,0,0,0]
["C0038-1/IA01952/F0002/X115/R0230/001/6601",1789,"C0038-1/IA01952/F0002/X115/R0230/001/6601",41267,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3203","Public Transport","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0140","0140","Road Furniture","Road Furniture"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,73,"Road Transport","Public Transport",null,null,0,0,0,0,0,0,0,0]
["C0245-1/IA01952/F0791/X125/R0016/001/6401",1873,"C0245-1/IA01952/F0791/X125/R0016/001/6401",41262,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2200","Sport and recreation","2205","Sports Grounds and Stadiums","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"1030","1030","Outdoor Facilities","Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,20438457,13442875,5727517,15750780,11705862,0,0,0]
["C0336-4/IA01952/F0791/X124/R0036/001/6401",1876,"C0336-4/IA01952/F0791/X124/R0036/001/6401",41265,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2200","Sport and recreation","2204","Recreational Facilities","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1030,"Outdoor Facilities",1030,"Outdoor Facilities",null,10,101,"Sports & Recreation","Recreational Facilities",null,null,4844748,4401661,0,0,0,0,0,0]
["C0245-2/IA01952/F0002/X125/R0021/001/6401",1877,"C0245-2/IA01952/F0002/X125/R0021/001/6401",41278,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2200","Sport and recreation","2205","Sports Grounds and Stadiums","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1030","1030","Outdoor Facilities","Outdoor Facilities"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,23087455,23087455,21065158,5000000,0,3000000,6000000,0]
["C0049-1/IA01952/F0791/X131/R0230/001/6501",1808,"C0049-1/IA01952/F0791/X131/R0230/001/6501",30227,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","4400","Waste management","4402","Solid Waste Disposal (Landfill Sites)","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0490","0490","Landfill Sites","Landfill Sites"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,92,"Waste Management","Solid Waste Disposal (Landfill Sites)",null,null,18261172,18261172,4986177,12500000,1500000,29258693,0,0]
["C0040-2/IA01952/F0002/X116/R0026/001/6601",1811,"C0040-2/IA01952/F0002/X116/R0026/001/6601",30231,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0040-5/IA01952/F0791/X116/R0025/001/6601",1814,"C0040-5/IA01952/F0791/X116/R0025/001/6601",30244,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,16669860,1751744,0,0,0,0,0]
["C0271-1/IA01952/F0002/X006/R0230/001/6255",1819,"C0271-1/IA01952/F0002/X006/R0230/001/6255",30309,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0800","Centres","0800","Centres"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,1066420,1066420,0,0,0,0,2000000,5000000]
["C0175-1/IA01952/F0002/X116/R0230/001/6601",1822,"C0175-1/IA01952/F0002/X116/R0230/001/6601",31151,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,140,"Road Furniture",140,"Road Furniture",null,7,74,"Road Transport","Roads",null,null,436800,436800,0,0,0,0,0,0]
["C0336-1/IA01952/F0002/X125/R0230/001/6055",1825,"C0336-1/IA01952/F0002/X125/R0230/001/6055",31149,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2200","Sport and recreation","2205","Sports Grounds and Stadiums","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1030,"Outdoor Facilities",1030,"Outdoor Facilities",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,2375624,2375624,0,0,0,0,0,0]
["C0040-7/IA01952/F0002/X116/R0044/001/6601",1827,"C0040-7/IA01952/F0002/X116/R0044/001/6601",30387,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,549843,549843,549843,0,0,0,0,0]
["C0040-7/IA01952/F0002/X116/R0038/001/6601",1828,"C0040-7/IA01952/F0002/X116/R0038/001/6601",30388,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,559603,559603,559603,0,0,0,0,0]
["C0040-7/IA01952/F0002/X116/R0041/001/6055",1831,"C0040-7/IA01952/F0002/X116/R0041/001/6055",31143,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0040-7/IA01952/F0002/X116/R0030/001/6055",1834,"C0040-7/IA01952/F0002/X116/R0030/001/6055",31146,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0120","0120","Roads","Roads"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0230-1/IA01952/F0791/X006/R0230/001/6255",1837,"C0230-1/IA01952/F0791/X006/R0230/001/6255",30395,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,10000000,8000000]
["C0230-2/IA01952/F0041/X006/R0230/001/6255",1839,"C0230-2/IA01952/F0041/X006/R0230/001/6255",31153,"Assets:Non-current Assets:Construction Work-in-progress:Acquisitions:Outsourced"," _"," _"," _ "," _ "," _ "," _ ","2100","Community and social services","2106","Community Halls and Facilities","CE"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0240","Transfer receipts - operational","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,1000000,0,0]
["D0001/IR01005/F0932/X146/R0022/001/6651",1780,"D0001/IR01005/F0932/X146/R0022/001/6651",41296,"Revenue:Exchange Revenue:Service Charges:Water:Availability Charges","0400","Service charges - water revenue","0400","Total Service charges - water revenue"," _ "," _ ","4200","Water management","4202","Water Distribution"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0130","Service charges - water revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,11,111,"Water Management","Water Distribution",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01005/F0932/X146/R0230/001/6651",1777,"D0001/IR01005/F0932/X146/R0230/001/6651",41293,"Revenue:Exchange Revenue:Service Charges:Water:Availability Charges","0400","Service charges - water revenue","0400","Total Service charges - water revenue"," _ "," _ ","4200","Water management","4202","Water Distribution"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0130","Service charges - water revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,11,111,"Water Management","Water Distribution",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02132/F2496/X049/R0230/001/6115",7680,"D0001/IA02132/F2496/X049/R0230/001/6115",99795,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Agricultural Properties:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01671/F0791/X049/R0230/001/6115",929,"D0001/IR01671/F0791/X049/R0230/001/6115",30555,"Revenue:Non-exchange Revenue:Transfers and Subsidies:Capital:Monetary Allocations:National Government:Municipal Infrastructure Grant","3300","Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)","3300","Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"," _ "," _ ","1200","Finance and administration","1204","Finance"," _","2010","National Government","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,56511469,88116346,82993932,-60688000,-60688000,-60286000,-65468000,-69261000]
["O1278-1/IE00045/F0041/X116/R0229/001/6601",7595,"O1278-1/IE00045/F0041/X116/R0229/001/6601",99706,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,0,0,0,0,0,500000,500000,500000]
["O0001/IE00045/F0041/X146/R0230/001/6651",4062,"O0001/IE00045/F0041/X146/R0230/001/6651",61347,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","4200","Water management","4202","Water Distribution"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",11,111,"Water Management","Water Distribution",null,null,422,0,0,0,0,0,0,0]
["O0001/IE00045/F0041/X049/R0229/001/6115",857,"O0001/IE00045/F0041/X049/R0229/001/6115",30314,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,22971,20750,21378,37103,31671,37434,39530,41744]
["O0001/IE00045/F0041/X052/R0229/001/6105",1028,"O0001/IE00045/F0041/X052/R0229/001/6105",30435,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,5703,5354,5205,5391,7915,5447,5752,6074]
["O0001/IE00045/F0041/X050/R0229/001/6111",1128,"O0001/IE00045/F0041/X050/R0229/001/6111",30280,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,5650,5354,5354,5989,7750,5989,6325,6679]
["O0001/IE00045/F0041/X004/R0229/001/6267",1301,"O0001/IE00045/F0041/X004/R0229/001/6267",30580,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,20406,25207,25398,22873,17277,23832,25167,26576]
["O0001/IE00045/F0041/X056/R0229/001/6057",1338,"O0001/IE00045/F0041/X056/R0229/001/6057",30033,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,27517,27959,26472,35907,37906,37434,39530,41744]
["O0001/IE00045/F1177/X081/R0229/001/6059",1376,"O0001/IE00045/F1177/X081/R0229/001/6059",31068,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,0,150,0,0,0,0,0,0]
["O0001/IE00045/F1177/X049/R0229/001/6119",1264,"O0001/IE00045/F1177/X049/R0229/001/6119",31058,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,5128,7553,4272,5989,4402,7437,7854,8294]
["O0001/IE00045/F0041/X049/R0229/001/6119",1240,"O0001/IE00045/F0041/X049/R0229/001/6119",30259,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,3835,2160,5200,6300,6043,5989,6325,6679]
["O0001/IE00045/F0041/X096/R0229/001/6151",1885,"O0001/IE00045/F0041/X096/R0229/001/6151",30238,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,5773,5354,5354,4492,5447,4492,4744,5009]
["O1278-1/IE00045/F0041/X132/R0230/001/6501",1997,"O1278-1/IE00045/F0041/X132/R0230/001/6501",31125,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00045/F0041/X051/R0229/001/6121",1536,"O0001/IE00045/F0041/X051/R0229/001/6121",30166,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,7473,7139,7139,5989,8554,5989,6325,6679]
["O0001/IE00045/F0041/X101/R0229/001/6155",1561,"O0001/IE00045/F0041/X101/R0229/001/6155",30214,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,11246,11749,10708,10482,14454,10482,11068,11688]
["O0001/IE00045/F0041/X032/R0229/001/6707",1691,"O0001/IE00045/F0041/X032/R0229/001/6707",30866,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,15656,15600,15247,13208,14910,13476,14231,15028]
["O0001/IE00045/F0041/X019/R0229/001/6353",1599,"O0001/IE00045/F0041/X019/R0229/001/6353",30784,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,1904,2082,3569,2995,2841,2995,3162,3340]
["O0001/IE00045/F0041/X079/R0229/001/6301",1618,"O0001/IE00045/F0041/X079/R0229/001/6301",30887,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,3758,3569,3569,2995,4321,2995,3162,3340]
["D0001/IR01143/F2494/X049/R0230/001/6115",911,"D0001/IR01143/F2494/X049/R0230/001/6115",30503,"Revenue:Non-exchange Revenue:Interest, Dividend and Rent on Land:Interest:Receivables:Property Rates","1000","Interest earned - outstanding debtors","1000","Interest earned - outstanding debtors"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0190","Interest earned - outstanding debtors","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,8990315,5391382,4435026,-2000000,-12857157,-13487158,-14134542,-14813000]
["O0001/IE06827/F0041/X096/R0229/001/6053",4311,"O0001/IE06827/F0041/X096/R0229/001/6053",69447,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Allowance:Cellular and Telephone","2000","Employee related costs","2000-007","Cellphone Allowance","2007","Cellphone Allowance","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,11200,8400,16800,17741,18734]
["D0001/IZ00012/F0001/X049/R0229/001/6115",2009,"D0001/IZ00012/F0001/X049/R0229/001/6115",41312,"Gains and Losses:Inventory:Decrease in net-realisable Value","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00534/F0045/X051/R0229/001/6104",4077,"O0001/IE00534/F0045/X051/R0229/001/6104",61500,"Expenditure:Inventory Consumed:Materials and Supplies","2600","Other materials","2600","Other materials"," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0440","Other materials",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00534/F0041/X132/R0230/001/6501",1685,"O0001/IE00534/F0041/X132/R0230/001/6501",30861,"Expenditure:Inventory Consumed:Materials and Supplies","2600","Other materials","2600","Other materials"," _ "," _ ","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0440","Other materials",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,38150,147837,68481,800000,600000,400000,400000,550000]
["O2774-2/IE00534/F0930/X032/R0230/001/6707",1702,"O2774-2/IE00534/F0930/X032/R0230/001/6707",30904,"Expenditure:Inventory Consumed:Materials and Supplies","2600","Other materials","2600","Other materials"," _ "," _ ","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","0440","Other materials",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1200","Municipal Offices","1200","Municipal Offices",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,814087,72212,0,0,0,0,0,0]
["O0001/IE00534/F0041/X050/R0229/001/6111",1147,"O0001/IE00534/F0041/X050/R0229/001/6111",30497,"Expenditure:Inventory Consumed:Materials and Supplies","2600","Other materials","2600","Other materials"," _ "," _ ","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0440","Other materials",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,2011,-43083,1481595,0,0,0,0,0]
["O2774-1/IE00534/F0041/X055/R0229/001/6107",1069,"O2774-1/IE00534/F0041/X055/R0229/001/6107",30674,"Expenditure:Inventory Consumed:Materials and Supplies","2600","Other materials","2600","Other materials"," _ "," _ ","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0440","Other materials",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","1200","Municipal Offices","1200","Municipal Offices",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,36,"Finance & Administration","Property Services",null,null,58251,-75963,3904233,1500000,1000000,1000000,1000000,2000000]
["O0001/IE00783/F0041/X045/R0229/001/6053",4473,"O0001/IE00783/F0041/X045/R0229/001/6053",69582,"Expenditure:Operational Cost:Entertainment:Senior Management"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,0,0,0,20000,20000,20000,25000,30000]
["C0305-1/IA00092/F0002/X047/R0230/001/6114",4186,"C0305-1/IA00092/F0002/X047/R0230/001/6114",61467,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1280","Manufacturing Plant","1280","Manufacturing Plant"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0261-1/IA00092/F0002/X047/R0230/001/6114",4111,"C0261-1/IA00092/F0002/X047/R0230/001/6114",61389,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1200","1200","Municipal Offices","Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,62292054,62292054,62139212,0,0,0,0,0]
["O0001/IE00044/F0041/X146/R0229/001/6651",4273,"O0001/IE00044/F0041/X146/R0229/001/6651",69026,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","4200","Water management","4202","Water Distribution"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",11,111,"Water Management","Water Distribution",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00044/F0041/X050/R0229/001/6111",1127,"O0001/IE00044/F0041/X050/R0229/001/6111",30279,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,215519,203640,187226,277781,254919,295142,311670,329123]
["O0001/IE00044/F0041/X052/R0229/001/6105",1027,"O0001/IE00044/F0041/X052/R0229/001/6105",30434,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,230557,216327,195639,285758,293335,305917,323049,341139]
["O0001/IE00044/F0041/X055/R0229/001/6107",1051,"O0001/IE00044/F0041/X055/R0229/001/6107",30099,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,1050923,1065769,982270,1737785,1004600,1681718,1775894,1875344]
["O0001/IE00044/F0041/X056/R0229/001/6057",1330,"O0001/IE00044/F0041/X056/R0229/001/6057",30025,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,861771,854602,782657,1586466,1170754,1799490,1900261,2006676]
["O0001/IE00044/F0041/X003/R0229/001/6273",1315,"O0001/IE00044/F0041/X003/R0229/001/6273",30704,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,21,"Community and Social Services","Animal Care and Diseases",null,null,60947,57123,51908,80207,28559,85220,89992,95032]
["O0001/IE00044/F0041/X058/R0229/001/6113",1153,"O0001/IE00044/F0041/X058/R0229/001/6113",30142,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,201228,231558,155487,767739,453799,811685,857139,905139]
["O0001/IE00044/F0041/X049/R0229/001/6119",1239,"O0001/IE00044/F0041/X049/R0229/001/6119",30258,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,171608,160872,225510,385509,231574,409604,432542,456764]
["O0001/IE00044/F0041/X051/R0229/001/6121",1537,"O0001/IE00044/F0041/X051/R0229/001/6121",30167,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,230512,215105,197687,263725,257571,282126,297925,314609]
["O0001/IE00044/F0041/X115/R0229/001/6603",1524,"O0001/IE00044/F0041/X115/R0229/001/6603",30744,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3200","Road transport","3203","Public Transport"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,73,"Road Transport","Public Transport",null,null,89155,101428,119817,242480,107856,258475,272950,288235]
["O0001/IE00044/F0041/X101/R0229/001/6155",1562,"O0001/IE00044/F0041/X101/R0229/001/6155",30215,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,398570,414998,359351,531334,472882,564542,596156,629541]
["O0001/IE00044/F0041/X132/R0229/001/6501",1674,"O0001/IE00044/F0041/X132/R0229/001/6501",30845,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,1000925,1010172,1039826,1320479,976147,1363091,1439424,1520032]
["O0001/IE00044/F0041/X019/R0229/001/6353",1598,"O0001/IE00044/F0041/X019/R0229/001/6353",30783,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,74492,84645,145246,199362,90138,211822,223684,236210]
["D0001/IR01050/F2496/X049/R0041/001/6115",879,"D0001/IR01050/F2496/X049/R0041/001/6115",30469,"Revenue:Non-exchange Revenue:Property Rates:Residential Properties:Vacant Land","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01050/F2496/X049/R0023/001/6115",882,"D0001/IR01050/F2496/X049/R0023/001/6115",30472,"Revenue:Non-exchange Revenue:Property Rates:Residential Properties:Vacant Land","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02140/F0001/X049/R0230/001/6115",7692,"D0001/IA02140/F0001/X049/R0230/001/6115",99807,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Business  and Commercial:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,31125660,55408183,57194389,58819945,59675232]
["O0001/IE00043/F0041/X139/R0229/001/6551",4272,"O0001/IE00043/F0041/X139/R0229/001/6551",69025,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","4300","Waste water management","4302","Sewerage"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",12,121,"Waste Water Management","Sewerage",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00043/F0041/X006/R0229/001/6053",4254,"O0001/IE00043/F0041/X006/R0229/001/6053",69008,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,22,"Community and Social Services","Community Halls and Facilities",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00043/F0041/X049/R0229/001/6115",855,"O0001/IE00043/F0041/X049/R0229/001/6115",30312,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,140288,94243,67813,240192,135428,110592,116785,123325]
["O0001/IE00043/F0041/X051/R0229/001/6104",1010,"O0001/IE00043/F0041/X051/R0229/001/6104",30419,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,92935,86767,80827,96629,63456,64430,68039,71849]
["O0001/IE00043/F0041/X046/R0229/001/6109",1095,"O0001/IE00043/F0041/X046/R0229/001/6109",30657,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,370720,340325,334392,389688,313882,275040,290442,306707]
["O0001/IE00043/F0041/X049/R0229/001/6119",1238,"O0001/IE00043/F0041/X049/R0229/001/6119",30257,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,41954,39125,57637,43510,46800,37440,39537,41751]
["O0001/IE00043/F0041/X004/R0229/001/6267",1299,"O0001/IE00043/F0041/X004/R0229/001/6267",30578,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,16826,10786,12827,16214,13512,10810,11415,12054]
["O0001/IE00043/F0041/X081/R0229/001/6059",1356,"O0001/IE00043/F0041/X081/R0229/001/6059",30044,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,60916,55930,44514,43128,40920,38325,40471,42738]
["O0001/IE00043/F1182/X099/R0229/001/6055",1392,"O0001/IE00043/F1182/X099/R0229/001/6055",30521,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,95589,88092,75878,130385,113340,90672,95750,101112]
["O0001/IE00043/F0041/X079/R0229/001/6301",1616,"O0001/IE00043/F0041/X079/R0229/001/6301",30885,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,68926,65694,60259,68066,56766,44784,47292,49940]
["O0001/IE00043/F0041/X057/R0229/001/6351",1627,"O0001/IE00043/F0041/X057/R0229/001/6351",30995,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,270592,206357,73489,290117,328468,237485,250784,264828]
["O0001/IE00043/F0041/X032/R0229/001/6707",1694,"O0001/IE00043/F0041/X032/R0229/001/6707",30869,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,39764,0,0,79529,66276,53021,55990,59125]
["O0001/IE00043/F0041/X096/R0229/001/6153",1570,"O0001/IE00043/F0041/X096/R0229/001/6153",30765,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,53778,51584,45774,58032,45640,33034,34883,36837]
["O0001/IE00043/F0041/X116/R0229/001/6601",1512,"O0001/IE00043/F0041/X116/R0229/001/6601",31191,"Expenditure:Employee Related Cost:Municipal Staff:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,139587,156466,141316,156960,138818,133680,141166,149071]
["O1278-1/IE00604/F0041/X116/R0230/001/6601",4471,"O1278-1/IE00604/F0041/X116/R0230/001/6601",69580,"Expenditure:Operational Cost:Uniform and Protective Clothing"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,50000,0,400000,400000,400000]
["O0001/IE00604/F0041/X051/R0229/001/6104",1008,"O0001/IE00604/F0041/X051/R0229/001/6104",30417,"Expenditure:Operational Cost:Uniform and Protective Clothing"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,807297,1417147,1575,1200000,1000000,1000000,600000,991410]
["D0001/IA02537/F0001/X049/R0230/001/6115",5583,"D0001/IA02537/F0001/X049/R0230/001/6115",79692,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Water:Prior Period Corrections and Adjustments"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06266/F0041/X046/R0229/001/6053",1448,"O0001/IE06266/F0041/X046/R0229/001/6053",30990,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,1785,0,0,1497,2390,1497,1581,1670]
["C0071-1/IA05860/F0002/X047/R0230/001/6114",4210,"C0071-1/IA05860/F0002/X047/R0230/001/6114",61491,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Machinery and Equipment:In-use:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06075/F0041/X096/R0229/001/6053",1464,"O0001/IE06075/F0041/X096/R0229/001/6053",31045,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Basic Salary","2000","Employee related costs","2000-001","Basic Salaries and Wages","2001","Basic Salaries and Wages","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,1552844,0,496900,319728,679423,717470,757649]
["D0001/IR01444/F0047/X050/R0229/001/6111",1145,"D0001/IR01444/F0047/X050/R0229/001/6111",30430,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Escort Fees","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,11666,15779,16304,-18000,-22000,-23078,-24186,-25347]
["C0020-2/IA07120/F0002/X032/R0230/001/6707",4393,"C0020-2/IA07120/F0002/X032/R0230/001/6707",69502,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Electrical Infrastructure:Future Use:MV Networks:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","4100","Energy sources","4101","Electricity ","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0200","Electrical Infrastructure","0200","Electrical Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0270","0270","MV Networks","MV Networks"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01484/F2496/X049/R0041/001/6115",891,"D0001/IR01484/F2496/X049/R0041/001/6115",30481,"Revenue:Non-exchange Revenue:Property Rates:Industrial Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01484/F2496/X049/R0022/001/6115",893,"D0001/IR01484/F2496/X049/R0022/001/6115",30483,"Revenue:Non-exchange Revenue:Property Rates:Industrial Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,105459,86320,71657,-117178,-295342,-309814,-324685,-340270]
["O0025-8/IE00853/F0041/X101/R0230/001/6155",4294,"O0025-8/IE00853/F0041/X101/R0230/001/6155",69049,"Expenditure:Contracted Services:Consultants and Professional Services:Infrastructure and Planning:Geoinformatic Services","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,0,0,0,200000,0,200000,0,0]
["D0001/IR01031/F2496/X119/R0230/001/6115",4072,"D0001/IR01031/F2496/X119/R0230/001/6115",61357,"Revenue:Non-exchange Revenue:Licences or Permits:Road and Transport:Learner Licence Application","1300","Licences and permits","1300","Licences and permits"," _ "," _ ","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02269/F0001/X049/R0230/001/6115",4444,"D0001/IA02269/F0001/X049/R0230/001/6115",69553,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Prepayments and Advances:Interest:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,397134,392599,563772,0,0,0,0,0]
["D0001/IR01433/F0047/X004/R0023/001/6267",1783,"D0001/IR01433/F0047/X004/R0023/001/6267",41299,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Cemetery and Burial","1600","Other revenue","1600","Other Revenue"," _ "," _ ","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,63441,56776,0,-80000,-67044,-70329,-73705,-77243]
["D0001/IR01433/F0047/X004/R0230/001/6115",922,"D0001/IR01433/F0047/X004/R0230/001/6115",30540,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Cemetery and Burial","1600","Other revenue","1600","Other Revenue"," _ "," _ ","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00758/F0041/X058/R0229/001/6113",1162,"O0001/IE00758/F0041/X058/R0229/001/6113",30151,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Tenders"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,87198,46157,202072,50000,100000,110000,110000,120000]
["O0001/IE01533/F0041/X096/R0229/001/6151",1888,"O0001/IE01533/F0041/X096/R0229/001/6151",30241,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,17708,0,0,0,0,0]
["O0001/IE01533/F0041/X116/R0229/001/6601",1518,"O0001/IE01533/F0041/X116/R0229/001/6601",31197,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,239523,0,42482,0,0,0,0,0]
["O0001/IE01533/F0041/X132/R0229/001/6501",1679,"O0001/IE01533/F0041/X132/R0229/001/6501",30850,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,-2077758,0,58349,0,19736,62154,65635,69310]
["O0001/IE01533/F0041/X125/R0229/001/6401",1660,"O0001/IE01533/F0041/X125/R0229/001/6401",30936,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,211473,46802,42482,0,0,88765,93736,98985]
["O0001/IE01533/F0041/X057/R0229/001/6351",1632,"O0001/IE01533/F0041/X057/R0229/001/6351",31000,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,100641,0,0,0,20785,40794,43079,45491]
["O0001/IE01533/F0041/X047/R0229/001/6114",1207,"O0001/IE01533/F0041/X047/R0229/001/6114",31207,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,16267,0,13593,0,0,0,0,0]
["O0001/IE01533/F0041/X024/R0229/001/6251",1282,"O0001/IE01533/F0041/X024/R0229/001/6251",30200,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,23,"Community and Social Services","Libraries and Archives",null,null,0,0,8220,0,0,0,0,0]
["O0001/IE01533/F1182/X099/R0229/001/6055",1398,"O0001/IE01533/F1182/X099/R0229/001/6055",30527,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,12127,11959,0,0,0]
["O0001/IE01533/F0041/X046/R0229/001/6109",1101,"O0001/IE01533/F0041/X046/R0229/001/6109",30663,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,114138,73046,0,88305,43749,34362,36286,38318]
["O0001/IE01533/F0041/X055/R0229/001/6107",1057,"O0001/IE01533/F0041/X055/R0229/001/6107",30105,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,368880,21890,14161,11712,17325,0,0,0]
["O0001/IE01533/F0041/X052/R0229/001/6105",1031,"O0001/IE01533/F0041/X052/R0229/001/6105",30438,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,0,0,0,14789,14583,0,0,0]
["O0001/IE01533/F0041/X032/R0229/001/6707",4278,"O0001/IE01533/F0041/X032/R0229/001/6707",69031,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Long Service Award","2000","Employee related costs","2000-011","Long service awards","2011","Long service awards","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,126693,0,0,0,0,0,0,0]
["D0001/IR01428/F0047/X049/R0230/001/6115",3030,"D0001/IR01428/F0047/X049/R0230/001/6115",51323,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Application Fees for Land Usage","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,93211,77781,54486,0,-100000,-104900,-109935,-115212]
["O0001/IE06260/F0041/X006/R0229/001/6053",1470,"O0001/IE06260/F0041/X006/R0229/001/6053",31174,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Unemployment Insurance","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",2,22,"Community and Social Services","Community Halls and Facilities",null,null,1785,0,0,1497,2390,1497,1581,1670]
["C0071-1/IA06313/F0002/X047/R0230/001/6114",4208,"C0071-1/IA06313/F0002/X047/R0230/001/6114",61489,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00595/F0041/X139/R0230/001/6551",4056,"O0001/IE00595/F0041/X139/R0230/001/6551",61341,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","4300","Waste water management","4302","Sewerage"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,12,121,"Waste Water Management","Sewerage",null,null,167,0,0,0,0,0,0,0]
["O0001/IE00595/F0041/X044/R0229/001/6805",1750,"O0001/IE00595/F0041/X044/R0229/001/6805",31251,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,177481,81178,139049,151181,151181,158135,166991,176342]
["O0001/IE00595/F0041/X006/R0229/001/6053",1468,"O0001/IE00595/F0041/X006/R0229/001/6053",31172,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,9092,21402,0,7961,17940,7942,8387,8857]
["O0001/IE00595/F0041/X045/R0229/001/6053",1473,"O0001/IE00595/F0041/X045/R0229/001/6053",31177,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,11124,3467,0,11284,10892,11258,11888,12554]
["O0001/IE00595/F0041/X096/R0229/001/6053",1459,"O0001/IE00595/F0041/X096/R0229/001/6053",31040,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,4969,3197,6794,7175,7576]
["O0001/IE00595/F0041/X096/R0229/001/6153",1568,"O0001/IE00595/F0041/X096/R0229/001/6153",30763,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,17674,15457,15443,15173,15468,16121,17024,17977]
["O0001/IE00595/F0041/X115/R0229/001/6603",1523,"O0001/IE00595/F0041/X115/R0229/001/6603",30743,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3203","Public Transport"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,73,"Road Transport","Public Transport",null,null,5926,5352,6147,11022,5760,11749,12407,13102]
["O0001/IE00595/F0041/X057/R0229/001/6351",1625,"O0001/IE00595/F0041/X057/R0229/001/6351",30993,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,91975,85280,72522,76179,84964,82590,87215,92099]
["O0001/IE00595/F0041/X132/R0229/001/6501",1672,"O0001/IE00595/F0041/X132/R0229/001/6501",30843,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,64367,56497,60624,60022,53049,61959,65428,69092]
["O0001/IE00595/F0041/X051/R0229/001/6104",1007,"O0001/IE00595/F0041/X051/R0229/001/6104",30416,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,13262,6879,11242,10169,10179,10805,11410,12049]
["O0001/IE00595/F0041/X053/R0229/001/6108",1071,"O0001/IE00595/F0041/X053/R0229/001/6108",30117,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,7239,4028,1782,5416,8531,5755,6077,6417]
["O0001/IE00595/F0041/X049/R0229/001/6115",853,"O0001/IE00595/F0041/X049/R0229/001/6115",30310,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,38030,21526,32891,57151,51225,61639,65091,68736]
["O0001/IE00595/F0041/X049/R0229/001/6053",1411,"O0001/IE00595/F0041/X049/R0229/001/6053",30811,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,2616,0,0,6314,4276,7628,8055,8506]
["O0001/IE00595/F1177/X081/R0229/001/6059",1375,"O0001/IE00595/F1177/X081/R0229/001/6059",31067,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,0,150,0,0,0,0,0,0]
["O0001/IE00595/F1177/X056/R0229/001/6057",1346,"O0001/IE00595/F1177/X056/R0229/001/6057",31072,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,150,0,0,0,0,0,0]
["O0001/IE00595/F0041/X049/R0229/001/6117",1212,"O0001/IE00595/F0041/X049/R0229/001/6117",30058,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,20578,32781,19890,18683,16907,19941,21058,22237]
["O0001/IE00595/F0041/X006/R0229/001/6255",1285,"O0001/IE00595/F0041/X006/R0229/001/6255",30636,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,26679,24030,21358,26539,21797,28238,29819,31489]
["O0001/IE00595/F0041/X058/R0229/001/6113",1150,"O0001/IE00595/F0041/X058/R0229/001/6113",30139,"Expenditure:Operational Cost:Skills Development Fund Levy"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,14637,8692,9677,34897,23591,36895,38961,41143]
["O0001/IE06196/F0041/X096/R0229/001/6053",1460,"O0001/IE06196/F0041/X096/R0229/001/6053",31041,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,0,0,64392,67998,71806]
["C0230-3/IA00035/F0002/X047/R0230/001/6114",4095,"C0230-3/IA00035/F0002/X047/R0230/001/6114",61373,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0790","0790","Halls","Halls"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0231-1/IA00035/F0002/X047/R0230/001/6114",4096,"C0231-1/IA00035/F0002/X047/R0230/001/6114",61374,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0880","0880","Libraries","Libraries"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0232-1/IA00035/F0002/X047/R0230/001/6114",4100,"C0232-1/IA00035/F0002/X047/R0230/001/6114",61378,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0950","0950","Markets","Markets"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IR00992/F0930/X132/R0021/001/6501",1688,"D0001/IR00992/F0930/X132/R0021/001/6501",30896,"Revenue:Exchange Revenue:Service Charges:Waste Management:Refuse Removal","0600","Service charges - refuse revenue","0600","Total refuse removal revenue"," _ "," _ ","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,1503319,1393961,0,-5400000,-1778116,-1865244,-1954775,-2048604]
["D0001/IR00992/F0930/X132/R0023/001/6501",1764,"D0001/IR00992/F0930/X132/R0023/001/6501",41280,"Revenue:Exchange Revenue:Service Charges:Waste Management:Refuse Removal","0600","Service charges - refuse revenue","0600","Total refuse removal revenue"," _ "," _ ","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,605683,583431,0,0,-706473,-741090,-776662,-813942]
["O0001/IE00711/F0041/X047/R0229/001/6114",1195,"O0001/IE00711/F0041/X047/R0229/001/6114",31160,"Expenditure:Depreciation and Amortisation:Depreciation:Furniture and Office Equipment","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,1490,"Furniture and Office Equipment",1490,"Furniture and Office Equipment","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,487622,477998,17198,2000000,395960,1000000,1000000,2000000]
["D0001/IR01487/F2496/X049/R0022/001/6115",897,"D0001/IR01487/F2496/X049/R0022/001/6115",30487,"Revenue:Non-exchange Revenue:Property Rates:Municipal Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA01948/F0001/X049/R0230/001/6119",4082,"D0001/IA01948/F0001/X049/R0230/001/6119",61363,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Affiliated/Related Parties/Associated Companies:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,122166519,102439569,87182481,0,0,0,0,0]
["D0001/IR01456/F0047/X049/R0230/001/6115",923,"D0001/IR01456/F0047/X049/R0230/001/6115",30541,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Parking Fees","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,731,18668,0,0,0,0,0]
["D0001/IA01947/F0001/X049/R0230/001/6119",4429,"D0001/IA01947/F0001/X049/R0230/001/6119",69538,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Affiliated/Related Parties/Associated Companies:Debt Write-off"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-110273136,-100587860,-87744079,0,0,0,0,0]
["C0071-1/IA06311/F0002/X047/R0230/001/6114",4207,"C0071-1/IA06311/F0002/X047/R0230/001/6114",61488,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Machinery and Equipment:In-use:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1510","Machinery and Equipment","1510","Machinery and Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0069-1/IA06243/F0002/X047/R0230/001/6114",4167,"C0069-1/IA06243/F0002/X047/R0230/001/6114",61448,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Depreciation:Depreciation"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,-537708,-504504,-391477,0,0,0,0,0]
["C0086-2/IA05106/F0001/X052/R0230/001/6105",7715,"C0086-2/IA05106/F0001/X052/R0230/001/6105",99812,"Assets:Non-current Assets:Intangible Assets:Cost:Other:In-use:Computer Software:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1207","Information Technology"," _"," _"," _","C","IA","0270"," Intangible","0270","Intangible"," _ "," _ "," _ "," _ ","1370","Intangible Assets","1370","Intangible Assets"," _ "," _ "," _ "," _ ","","","","",null,"1430","1430","Computer Software and Applications","Computer Software and Applications"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,55329658,0,642646,655499,668609]
["O0001/IE01530/F0041/X056/R0415/001/6057",4423,"O0001/IE01530/F0041/X056/R0415/001/6057",69532,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,80124,0,0,0,0,0,0,0]
["O0001/IE01530/F0041/X119/R0229/001/6607",4436,"O0001/IE01530/F0041/X119/R0229/001/6607",69545,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,72,"Road Transport","Road and Traffic Regulation",null,null,35511,0,0,0,0,0,0,0]
["O0001/IE01530/F0041/X049/R0229/001/6119",4454,"O0001/IE01530/F0041/X049/R0229/001/6119",69563,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,16564,0,0,0,65160,0,0,0]
["O0001/IE01530/F0041/X055/R0229/001/6107",4457,"O0001/IE01530/F0041/X055/R0229/001/6107",69567,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,206842,0,0,0,55438,0,0,0]
["O0001/IE01530/F0041/X057/R0229/001/6351",4458,"O0001/IE01530/F0041/X057/R0229/001/6351",69566,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,26896,0,0,0,0,0,0,0]
["O0001/IE01530/F0041/X004/R0229/001/6267",4353,"O0001/IE01530/F0041/X004/R0229/001/6267",69462,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,106988,0,0,0,69999,0,0,0]
["O0001/IE01530/F0041/X058/R0229/001/6113",4464,"O0001/IE01530/F0041/X058/R0229/001/6113",69573,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,95190,0,0,0,0,0,0,0]
["O0001/IE01530/F0041/X116/R0229/001/6607",4467,"O0001/IE01530/F0041/X116/R0229/001/6607",69576,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Leave Pay","2000","Employee related costs","2000-010","Payments in lieu of leave","2010","Payments in lieu of leave","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,0,0,0,0,27719,0,0,0]
["D0001/IL54013/F0001/X051/R0230/001/6121",4053,"D0001/IL54013/F0001/X051/R0230/001/6121",61338,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Employee Deductions FICS:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,-30994780,-28912009,0,0,0,0,0,0]
["O0001/IE00810/F1177/X051/R0229/001/6104",1023,"O0001/IE00810/F1177/X051/R0229/001/6104",31106,"Expenditure:Operational Cost:Registration Fees:Professional and Regulatory Bodies"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,25500,149369,47317,242711,242711,300000,400000,500000]
["O0001/IE00810/F0041/X057/R0229/001/6351",4277,"O0001/IE00810/F0041/X057/R0229/001/6351",69030,"Expenditure:Operational Cost:Registration Fees:Professional and Regulatory Bodies"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,0,0,0,40000,40000,40000,45000,50000]
["D0001/IZ00119/F0001/X047/R0230/001/6114",4545,"D0001/IZ00119/F0001/X047/R0230/001/6114",69654,"Gains and Losses:Disposal of Fixed and Intangible Assets:Property, Plant and Equipment:Transport Assets:Losses","3000","Loss on disposal of PPE","3000","Loss on disposal of PPE"," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE07161/F0041/X096/R0229/001/6053",4257,"O0001/IE07161/F0041/X096/R0229/001/6053",69011,"Expenditure:Employee Related Cost:Senior Management:Designation:Salaries and Allowances:Service Related Benefits:Scarcity","2000","Employee related costs","2000-009","Other benefits and allowances","2009","Other benefits and allowances","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,3200,0,25600,18234,36468,38510,40667]
["C0118-1/IA00125/F0002/X116/R0230/001/6601",4146,"C0118-1/IA00125/F0002/X116/R0230/001/6601",61427,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Depreciation:Other Changes"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","0140","Road Furniture","0140","Road Furniture"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["D0001/IA09354/F0001/X049/R0230/001/6119",4036,"D0001/IA09354/F0001/X049/R0230/001/6119",61329,"Assets:Current Assets:Cash and Cash Equivalents:Call Deposits and Investments:Special Deposit for the Payment of Interest:Specify (replace with account description):Withdrawals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0130","Call deposits and investments","0130","Call deposits and investments"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01482/F2496/X049/R0041/001/6115",887,"D0001/IR01482/F2496/X049/R0041/001/6115",30477,"Revenue:Non-exchange Revenue:Property Rates:Business and Commercial Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,81916,58375,0,-47151,-192369,-201795,-211481,-221632]
["D0001/IR01482/F2496/X049/R0022/001/6115",889,"D0001/IR01482/F2496/X049/R0022/001/6115",30479,"Revenue:Non-exchange Revenue:Property Rates:Business and Commercial Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,794024,649815,0,-731480,-1451721,-1522855,-1595952,-1672558]
["C0119-1/IA00130/F0002/X116/R0230/001/6601",4141,"C0119-1/IA00130/F0002/X116/R0230/001/6601",61422,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Roads Infrastructure:Accumulated Impairment:Impairment"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0110","Roads Infrastructure","0110","Roads Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","0130","Road Structures","0130","Road Structures"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["O0001/IE06069/F0041/X049/R0229/001/6053",1415,"O0001/IE06069/F0041/X049/R0229/001/6053",30816,"Expenditure:Employee Related Cost:Senior Management:Chief Financial Officer:Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",3,32,"Finance & Administration","Finance",null,null,9881,0,0,29642,32633,29642,31302,33055]
["D0001/IA02342/F0001/X049/R0230/001/6119",4356,"D0001/IA02342/F0001/X049/R0230/001/6119",69465,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Market Agency:Monthly Billing"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0150","Other debtors","0150","Other debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,3140891,2900820,2674123,0,0,0,0,0]
["O0001/IE07587/F0041/X047/R0229/001/6114",1198,"O0001/IE07587/F0041/X047/R0229/001/6114",31163,"Expenditure:Depreciation and Amortisation:Depreciation:Roads Infrastructure:Roads","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,120,"Roads",120,"Roads","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,75006524,71183475,11821,0,0,0,0,0]
["O1278-1/IE00677/F0041/X132/R0230/001/6501",1999,"O1278-1/IE00677/F0041/X132/R0230/001/6501",31127,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,0,0,0,0,0,0,0,0]
["O1273-1/IE00677/F0041/X106/R0230/001/6273",1976,"O1273-1/IE00677/F0041/X106/R0230/001/6273",31049,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","2300","Public safety","2302","Cleansing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,8,81,"Public Safety","Cleansing",null,null,45900,36190,0,0,0,0,0,0]
["O1350-1/IE00677/F0041/X056/R0229/001/6057",1956,"O1350-1/IE00677/F0041/X056/R0229/001/6057",30915,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,0,0,0,0,0,0,0]
["O1249-1/IE00677/F0041/X098/R0230/001/6057",1969,"O1249-1/IE00677/F0041/X098/R0230/001/6057",30963,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,10000,10000,25000,0,0]
["O1444-1/IE00677/F0041/X044/R0230/001/6057",1901,"O1444-1/IE00677/F0041/X044/R0230/001/6057",30651,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,11000,27525,96470,40000,85000,0,0,0]
["O1252-1/IE00677/F0041/X044/R0230/001/6057",1906,"O1252-1/IE00677/F0041/X044/R0230/001/6057",30671,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,61700,158300,308840,50000,110000,0,0,0]
["O1440-1/IE00677/F0041/X044/R0230/001/6057",1911,"O1440-1/IE00677/F0041/X044/R0230/001/6057",30678,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,67900,21600,140991,50000,50000,0,0,0]
["O1244-2/IE00677/F0041/X044/R0230/001/6057",1941,"O1244-2/IE00677/F0041/X044/R0230/001/6057",30864,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00677/F0041/X044/R0230/001/6801",4086,"O0001/IE00677/F0041/X044/R0230/001/6801",61502,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,1363,29144,0,0,0,0,0,0]
["O1235-2/IE00677/F0041/X106/R0230/001/6273",4235,"O1235-2/IE00677/F0041/X106/R0230/001/6273",68989,"Expenditure:Contracted Services:Outsourced Services:Catering Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","2300","Public safety","2302","Cleansing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,8,81,"Public Safety","Cleansing",null,null,0,0,161604,0,0,0,0,0]
["D0001/IA02374/F0001/X049/R0230/001/6115",953,"D0001/IA02374/F0001/X049/R0230/001/6115",31223,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Management:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-8078148,-3210589,0,0,0,0,0,0]
["D0001/IR01496/F2496/X049/R0041/001/6115",903,"D0001/IR01496/F2496/X049/R0041/001/6115",30493,"Revenue:Non-exchange Revenue:Property Rates:State-owned Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,6137675,2213757,0,-2785577,-1722644,-1807053,-1893792,-1984694]
["D0001/IR01496/F2496/X049/R0022/001/6115",905,"D0001/IR01496/F2496/X049/R0022/001/6115",30495,"Revenue:Non-exchange Revenue:Property Rates:State-owned Properties","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,5507617,5115753,0,-6004413,-6071197,-6368686,-6674382,-6994753]
["D0001/IA09751/F0001/X049/R0230/001/6119",4070,"D0001/IA09751/F0001/X049/R0230/001/6119",61355,"Assets:Current Assets:Cash and Cash Equivalents:Cash at Bank:Bank Account:Specify (replace with account description):Withdrawals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0120","Cash","0120","Cash"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","","W"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01140/F0042/X119/R0230/001/6607",1500,"D0001/IR01140/F0042/X119/R0230/001/6607",30762,"Revenue:Non-exchange Revenue:Fines, Penalties and Forfeits:Fines:Traffic:Court Fines","1200","Fines, penalties and forfeits","1200","Fines, penalties and forfeits"," _ "," _ ","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0210","Fines, penalties and forfeits","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,14694013,6256181,438150,-10000000,-2000000,-2098000,-2198704,-2304242]
["D0001/IA02382/F0001/X049/R0230/001/6115",5582,"D0001/IA02382/F0001/X049/R0230/001/6115",79691,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Waste Water Management:Debt Write-offs"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0147","Bad debts written off","0147","Bad debts written off","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["C0069-1/IA06244/F0002/X047/R0230/001/6114",4172,"C0069-1/IA06244/F0002/X047/R0230/001/6114",61453,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Accumulated Depreciation:Disposals"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0243","Less: Accumulated depreciation","0243","Less: Accumulated depreciation","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01112/F0047/X101/R0230/001/6155",1567,"D0001/IR01112/F0047/X101/R0230/001/6155",31168,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Sale of Goods:Publications:Prints","1600","Other revenue","1600","Other Revenue"," _ "," _ ","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,326326,366778,9330,-400000,-350000,-419600,-439741,-460848]
["O0029-1/IE00795/F0041/X052/R0230/001/6105",4493,"O0029-1/IE00795/F0041/X052/R0230/001/6105",69602,"Expenditure:Operational Cost:External Computer Service:System Development"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,200000,200000,150000,200000,300000]
["O0001/IE00060/F0041/X098/R0229/001/6053",5563,"O0001/IE00060/F0041/X098/R0229/001/6053",79672,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00060/F0041/X044/R0230/001/6801",4045,"O0001/IE00060/F0041/X044/R0230/001/6801",61503,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,16866,807049,0,0,0,0,0,0]
["O0001/IE00060/F0041/X116/R0229/001/6055",4239,"O0001/IE00060/F0041/X116/R0229/001/6055",69001,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,3000,190540,0,0,0,50000,60000,70000]
["O0001/IE00060/F0041/X051/R0229/001/6121",1543,"O0001/IE00060/F0041/X051/R0229/001/6121",30173,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,17998,46836,76061,33375,0,3266,0,1000]
["O0001/IE00060/F0041/X101/R0229/001/6155",1554,"O0001/IE00060/F0041/X101/R0229/001/6155",30207,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,61721,91127,37508,30000,20000,15000,15000,20000]
["O0001/IE00060/F0041/X096/R0229/001/6053",1455,"O0001/IE00060/F0041/X096/R0229/001/6053",31036,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,14162,33983,3209,10000,10000,10000,15000,20000]
["O0001/IE00060/F0041/X116/R0229/001/6053",1432,"O0001/IE00060/F0041/X116/R0229/001/6053",30943,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,12326,24372,45762,10000,10000,10000,15000,20000]
["O0001/IE00060/F0041/X132/R0229/001/6501",1668,"O0001/IE00060/F0041/X132/R0229/001/6501",30839,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,60335,64540,41504,40000,20000,15000,16000,18000]
["O0001/IE00060/F0041/X125/R0229/001/6401",1649,"O0001/IE00060/F0041/X125/R0229/001/6401",30925,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,42967,9168,2895,50000,30000,30000,30000,35000]
["O0001/IE00060/F0041/X044/R0229/001/6805",1732,"O0001/IE00060/F0041/X044/R0229/001/6805",30599,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,779756,588432,586341,500000,300000,350000,400000,400000]
["O0001/IE00060/F0041/X044/R0229/001/6803",1733,"O0001/IE00060/F0041/X044/R0229/001/6803",30600,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,134264,127364,117912,30000,30000,40000,45000,50000]
["O1291-1/IE00060/F0930/X044/R0230/001/6057",1934,"O1291-1/IE00060/F0930/X044/R0230/001/6057",30824,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,513613,0,0,0,0,0]
["O1440-1/IE00060/F0041/X044/R0230/001/6057",1909,"O1440-1/IE00060/F0041/X044/R0230/001/6057",30676,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,5300,79871,0,0,0,0,0,0]
["O1444-1/IE00060/F0041/X044/R0230/001/6057",1898,"O1444-1/IE00060/F0041/X044/R0230/001/6057",30648,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,121123,101042,141877,60000,15000,0,0,0]
["O1336-1/IE00060/F0041/X096/R0229/001/6151",1970,"O1336-1/IE00060/F0041/X096/R0229/001/6151",30977,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,441214,509909,276505,520000,490000,500000,500000,550000]
["O1278-1/IE00060/F1169/X116/R0230/001/6601",1989,"O1278-1/IE00060/F1169/X116/R0230/001/6601",31116,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,20709,54069,0,0,60000,0,0,0]
["O0001/IE00060/F0041/X051/R0229/001/6103",983,"O0001/IE00060/F0041/X051/R0229/001/6103",30351,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,231644,317202,96753,100000,62000,70000,80000,90000]
["O0001/IE00060/F0041/X046/R0229/001/6109",1115,"O0001/IE00060/F0041/X046/R0229/001/6109",30718,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,288989,244534,0,200000,200000,150000,160000,165000]
["O0001/IE00060/F0041/X050/R0229/001/6111",1138,"O0001/IE00060/F0041/X050/R0229/001/6111",30305,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,96602,42044,40099,80000,40000,35000,35000,37000]
["O0001/IE00060/F0041/X052/R0229/001/6105",1038,"O0001/IE00060/F0041/X052/R0229/001/6105",30461,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,70719,108789,96343,60000,40000,50000,60000,80000]
["O0001/IE00060/F0041/X047/R0229/001/6114",1183,"O0001/IE00060/F0041/X047/R0229/001/6114",30403,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,41123,12073,50237,54375,15000,20000,0,0]
["O0001/IE00060/F0041/X024/R0229/001/6251",1270,"O0001/IE00060/F0041/X024/R0229/001/6251",30188,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,23,"Community and Social Services","Libraries and Archives",null,null,2813,2366,0,5000,5000,4000,4000,4000]
["O0001/IE00060/F1177/X049/R0229/001/6119",1261,"O0001/IE00060/F1177/X049/R0229/001/6119",31055,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,7506,70146,0,10625,28125,35000,35000,40000]
["O0001/IE00060/F0041/X045/R0229/001/6053",1419,"O0001/IE00060/F0041/X045/R0229/001/6053",30832,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,127696,111042,145261,20000,20000,20000,25000,25000]
["O0001/IE00060/F1182/X099/R0229/001/6055",1385,"O0001/IE00060/F1182/X099/R0229/001/6055",30514,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,182418,0,169491,56473,60000,0,0,0]
["O0001/IE00060/F0041/X003/R0229/001/6273",1323,"O0001/IE00060/F0041/X003/R0229/001/6273",30712,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Accommodation"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,1457,4401,15878,5000,4000,4000,4000,5000]
["C0084-1/IA02889/F0001/X047/R0230/001/6114",7716,"C0084-1/IA02889/F0001/X047/R0230/001/6114",99813,"Assets:Non-current Assets:Heritage Assets:Cost Model:Other Heritage Assets:Municipal Jewellery Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0280"," Other -current assets","0280","Other -current assets"," _ "," _ "," _ "," _ ","1050","Heritage Assets","1050","Heritage Assets"," _ "," _ "," _ "," _ ","","","","",null,"1100","1100","Other Heritage","Other Heritage"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,210429,214638,218930]
["O0001/IE07615/F0041/X047/R0230/001/6114",4579,"O0001/IE07615/F0041/X047/R0230/001/6114",69688,"Expenditure:Depreciation and Amortisation:Depreciation:Community Assets:Community Facilities:Libraries","2300","Depreciation & asset impairment","2300-001","Depreciation of Property, Plant & Equipment","2301","Depreciation of Property, Plant and Equipment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null,880,"Libraries",880,"Libraries","DP"," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0011-1/IE00573/F0041/X032/R0230/001/6707",1974,"O0011-1/IE00573/F0041/X032/R0230/001/6707",31005,"Expenditure:Operational Cost:Indigent Relief"," _"," _"," _ "," _ ","2904","Other Expenditure","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,11216860,10154556,8757003,9550000,10457524,11000000,11000000,11000000]
["O1274-1/IE00678/F0041/X003/R0230/001/6273",1987,"O1274-1/IE00678/F0041/X003/R0230/001/6273",31110,"Expenditure:Contracted Services:Outsourced Services:Cleaning Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,0,50000,50000,52000,55000,55000]
["O1264-5/IE00678/F0041/X019/R0230/001/6353",7737,"O1264-5/IE00678/F0041/X019/R0230/001/6353",99852,"Expenditure:Contracted Services:Outsourced Services:Cleaning Services","2700","Contracted services","2700-001","Outsourced Services","2701","Outsourced Services","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,0,0,0,0,0,1000000,0,0]
["O0001/IE00555/F0041/X051/R0229/001/6104",1006,"O0001/IE00555/F0041/X051/R0229/001/6104",30415,"Expenditure:Operational Cost:Bursaries (Employees)"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,217369,417920,308386,300000,200000,200000,200000,230000]
["O0001/IE00843/F0041/X096/R0230/001/6151",4295,"O0001/IE00843/F0041/X096/R0230/001/6151",69050,"Expenditure:Contracted Services:Consultants and Professional Services:Business and Advisory:Organisational","2700","Contracted services","2700-002","Consultants and Professional Services","2702","Consultants and Professional Services","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,600000,0,800000,0,0]
["O0001/IE07218/F0041/X044/R0229/001/6803",1718,"O0001/IE07218/F0041/X044/R0229/001/6803",30573,"Expenditure:Remuneration of Councillors:Executive Mayor:Allowances and Service Related Benefits:Basic Salary","2100","Remuneration of councillors","210001","Basic Salaries and Wages"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,615912,612962,569797,669640,669640,700442,739668,781089]
["D0001/IR01466/F0047/X049/R0230/001/6115",925,"D0001/IR01466/F0047/X049/R0230/001/6115",30543,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Valuation Services","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["C0231-2/IA00038/F0001/X047/R0230/001/6114",4573,"C0231-2/IA00038/F0001/X047/R0230/001/6114",69682,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0880","0880","Libraries","Libraries"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0241-2/IA00038/F0001/X047/R0230/001/6114",4574,"C0241-2/IA00038/F0001/X047/R0230/001/6114",69683,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Community Assets:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0770","Community Assets","0770","Community Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0840","0840","Testing Stations","Testing Stations"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00579/F0041/X032/R0229/001/6707",1701,"O0001/IE00579/F0041/X032/R0229/001/6707",30897,"Expenditure:Operational Cost:Municipal Services"," _"," _"," _ "," _ ","2904","Other Expenditure","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,1922492,1670972,1743082,2500000,2300000,2300000,2300000,2500000]
["C0086-3/IA04957/F0002/X096/R0229/001/6151",4501,"C0086-3/IA04957/F0002/X096/R0229/001/6151",69610,"Assets:Non-current Assets:Intangible Assets:Cost:Other:Future Use:Computer Software:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)","CE","2080","Internally generated funds","C","IA","0270"," Intangible","0270","Intangible"," _ "," _ "," _ "," _ ","1370","Intangible Assets","1370","Intangible Assets"," _ "," _ "," _ "," _ ","","","","",null,"1430","1430","Computer Software and Applications","Computer Software and Applications"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01481/F2496/X049/R0230/001/6115",7672,"D0001/IR01481/F2496/X049/R0230/001/6115",99787,"Revenue:Non-exchange Revenue:Property Rates:Agricultural Property","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01481/F0041/X049/R0230/001/6115",7674,"D0001/IR01481/F0041/X049/R0230/001/6115",99789,"Revenue:Non-exchange Revenue:Property Rates:Agricultural Property","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01481/F2496/X049/R0023/001/6115",886,"D0001/IR01481/F2496/X049/R0023/001/6115",30476,"Revenue:Non-exchange Revenue:Property Rates:Agricultural Property","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IA08408/F0001/X049/R0230/001/6115",968,"D0001/IA08408/F0001/X049/R0230/001/6115",31238,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Industrial Properties:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,92966,92966,92966,0,0,0,0,0]
["O0001/IE00126/F0041/X049/R0229/001/6115",864,"O0001/IE00126/F0041/X049/R0229/001/6115",30321,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,292503,476098,301047,369259,368885,395047,417170,440531]
["O0001/IE00126/F0041/X052/R0229/001/6105",1033,"O0001/IE00126/F0041/X052/R0229/001/6105",30440,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,428505,289421,274058,472672,513333,504811,533080,562933]
["O0001/IE00126/F0041/X047/R0229/001/6114",1211,"O0001/IE00126/F0041/X047/R0229/001/6114",31211,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,460649,544060,428075,370975,433139,396199,418386,441816]
["O0001/IE00126/F0041/X049/R0229/001/6117",1219,"O0001/IE00126/F0041/X049/R0229/001/6117",30065,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,346773,189545,312742,370975,268727,396199,418386,441816]
["O0001/IE00126/F0041/X004/R0229/001/6267",1306,"O0001/IE00126/F0041/X004/R0229/001/6267",30585,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,45465,74228,70027,0,0,0,0,0]
["O0001/IE00126/F1182/X099/R0229/001/6055",1400,"O0001/IE00126/F1182/X099/R0229/001/6055",30529,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,378181,287268,317229,325959,394590,348122,367617,388204]
["O0001/IE00126/F0041/X051/R0229/001/6121",1531,"O0001/IE00126/F0041/X051/R0229/001/6121",30161,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,154345,145838,132150,166501,171928,177823,187781,198296]
["O0001/IE00126/F0041/X101/R0229/001/6155",1557,"O0001/IE00126/F0041/X101/R0229/001/6155",30210,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,189544,201475,0,348179,266302,362082,382358,403770]
["O0001/IE00126/F0041/X125/R0229/001/6401",1661,"O0001/IE00126/F0041/X125/R0229/001/6401",30937,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,269226,254387,235330,494904,495527,528554,558154,589410]
["O0001/IE00126/F0041/X019/R0229/001/6353",1605,"O0001/IE00126/F0041/X019/R0229/001/6353",30790,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,0,29850,169226,203594,16966,218376,230605,243519]
["O0001/IE00126/F0041/X096/R0229/001/6151",1889,"O0001/IE00126/F0041/X096/R0229/001/6151",30242,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Travel or Motor Vehicle","2000","Employee related costs","2000-006","Motor Vehicle Allowance","2006","Motor Vehicle Allowance","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,486028,459239,429196,524308,401969,559958,591316,624430]
["O0001/IE00782/F0041/X044/R0229/001/6803",1720,"O0001/IE00782/F0041/X044/R0229/001/6803",30575,"Expenditure:Operational Cost:Entertainment:Executive Mayor"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,25499,0,0,30000,30000,30000,35000,35000]
["D0001/IA08435/F0001/X049/R0230/001/6115",947,"D0001/IA08435/F0001/X049/R0230/001/6115",31217,"Assets:Current Assets:Trade and other Receivables from Exchange Transactions:Trading Service and Customer Service Debtors:Property Rental Debtors:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,1547001,1283148,1071852,0,0,0,0,0]
["O0001/IE00138/F0041/X045/R0229/001/6053",4261,"O0001/IE00138/F0041/X045/R0229/001/6053",69016,"Expenditure:Employee Related Cost:Senior Management:Municipal Manager (MM):Social Contributions:Pension","2000","Employee related costs","2000-002","Pension and UIF Contributions","2002","Pension and UIF Contributions","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,51413,0,0,52978,79468,52978,55945,59078]
["C0207-1/IA02885/F0002/X044/R0230/001/6803",4212,"C0207-1/IA02885/F0002/X044/R0230/001/6803",61493,"Assets:Non-current Assets:Heritage Assets:Cost Model:Other Heritage Assets:Municipal Jewellery Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1100","Executive and council","1110","Mayor and Council","CE","2080","Internally generated funds","C","IA","0280"," Other -current assets","0280","Other -current assets"," _ "," _ "," _ "," _ ","1050","Heritage Assets","1050","Heritage Assets"," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ ","1100","Other Heritage","1100","Other Heritage"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["C0084-1/IA02885/F0002/X047/R0230/001/6114",4384,"C0084-1/IA02885/F0002/X047/R0230/001/6114",69483,"Assets:Non-current Assets:Heritage Assets:Cost Model:Other Heritage Assets:Municipal Jewellery Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0280"," Other -current assets","0280","Other -current assets"," _ "," _ "," _ "," _ ","1050","Heritage Assets","1050","Heritage Assets"," _ "," _ "," _ "," _ ","","","","",null,"1100","1100","Other Heritage","Other Heritage"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,206303,206303,171053,0,0,0,0,0]
["O1235-1/IE00754/F0041/X044/R0230/001/6057",3022,"O1235-1/IE00754/F0041/X044/R0230/001/6057",30857,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,528063,48655,0,75000,35000,10000,22000,22000]
["O1293-1/IE00754/F0041/X044/R0230/001/6057",7591,"O1293-1/IE00754/F0041/X044/R0230/001/6057",99701,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,40000,45000,45000]
["O1252-1/IE00754/F0041/X044/R0230/001/6057",1904,"O1252-1/IE00754/F0041/X044/R0230/001/6057",30669,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["O1248-1/IE00754/F0041/X044/R0230/001/6057",1924,"O1248-1/IE00754/F0041/X044/R0230/001/6057",30696,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,0,0,0,0,0]
["O1291-1/IE00754/F0930/X044/R0230/001/6057",1935,"O1291-1/IE00754/F0930/X044/R0230/001/6057",30825,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,4388,0,1097284,0,0,0,0,0]
["O1334-1/IE00754/F0041/X124/R0230/001/6401",1985,"O1334-1/IE00754/F0041/X124/R0230/001/6401",31105,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2204","Recreational Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,101,"Sports & Recreation","Recreational Facilities",null,null,22333,124244,336800,150000,100000,100000,105000,105000]
["O1255-1/IE00754/F0041/X024/R0230/001/6251",1978,"O1255-1/IE00754/F0041/X024/R0230/001/6251",31061,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,23,"Community and Social Services","Libraries and Archives",null,null,27250,29575,95979,50000,50000,100000,105000,105000]
["O1273-1/IE00754/F0041/X106/R0230/001/6273",1975,"O1273-1/IE00754/F0041/X106/R0230/001/6273",31048,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","2300","Public safety","2302","Cleansing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,8,81,"Public Safety","Cleansing",null,null,0,0,30000,0,0,0,0,0]
["O1488-1/IE00754/F0041/X096/R0230/001/6151",1973,"O1488-1/IE00754/F0041/X096/R0230/001/6151",30980,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,0,0,0,0,0]
["O1293-2/IE00754/F0041/X098/R0229/001/6153",1966,"O1293-2/IE00754/F0041/X098/R0229/001/6153",30958,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,25150,57382,166050,40000,20000,60000,0,0]
["O1256-1/IE00754/F0041/X046/R0229/001/6057",1953,"O1256-1/IE00754/F0041/X046/R0229/001/6057",30911,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,2381,218600,0,200000,0,20000,200000,200000]
["O1240-1/IE00754/F0930/X044/R0230/001/6057",1947,"O1240-1/IE00754/F0930/X044/R0230/001/6057",30903,"Expenditure:Operational Cost:Advertising, Publicity and Marketing:Gifts and Promotional Items"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0150","Service charges - refuse revenue","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,44325,0,0,0,0,0,0]
["O0001/IE07230/F0041/X044/R0229/001/6805",1717,"O0001/IE07230/F0041/X044/R0229/001/6805",30572,"Expenditure:Remuneration of Councillors:Total for All Other Councillors:Allowances and Service Related Benefits:Basic Salary","2100","Remuneration of councillors","210001","Basic Salaries and Wages"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,14005836,14244761,12500906,11717637,15118076,15813508,16699065,17634212]
["D0001/IA09957/F0001/X049/R0230/001/6115",2001,"D0001/IA09957/F0001/X049/R0230/001/6115",41304,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:State-owned Properties:National Government:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-278,0,0,0,0,0,0,0]
["D0001/IA08411/F2496/X049/R0230/001/6115",1773,"D0001/IA08411/F2496/X049/R0230/001/6115",41289,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Municipal Properties:Interest Charge"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IL53995/F0001/X051/R0230/001/6121",3015,"D0001/IL53995/F0001/X051/R0230/001/6121",51318,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:UIF Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,1208085,1175252,0,0,0,0,0,0]
["C0056-1/IA00198/F0001/X047/R0230/001/6114",4564,"C0056-1/IA00198/F0001/X047/R0230/001/6114",69673,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Storm water Infrastructure:Cost:Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0160","Storm water Infrastructure","0160","Storm water Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"0180","0180","Storm water Conveyance","Storm water Conveyance"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00026/F0040/X058/R0230/001/6113",4268,"D0001/IZ00026/F0040/X058/R0230/001/6113",68995,"Gains and Losses:Disposal of Fixed and Intangible Assets:Biological Assets:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0300","Proceeds on disposal of PPE","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,0,0,0,0,0,0,0,0]
["C0004-3/IA06233/F0002/X032/R0229/001/6707",4242,"C0004-3/IA06233/F0002/X032/R0229/001/6707",69017,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","4100","Energy sources","4101","Electricity ","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1490","1490","Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,300000,300000,500000,500000,1000000]
["C0004-1/IA06233/F0002/X046/R0229/001/6109",1120,"C0004-1/IA06233/F0002/X046/R0229/001/6109",30728,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:Future Use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1201","Administrative and Corporate Support","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1490","1490","Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,0,1000000,1000000,1300000,1200000,1000000]
["C0261-1/IA00095/F0002/X047/R0230/001/6114",4112,"C0261-1/IA00095/F0002/X047/R0230/001/6114",61390,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Other Assets:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1180","Other Assets","1180","Other Assets","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1200","1200","Municipal Offices","Municipal Offices"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["O0001/IE07235/F0041/X044/R0229/001/6805",1711,"O0001/IE07235/F0041/X044/R0229/001/6805",30566,"Expenditure:Remuneration of Councillors:Total for All Other Councillors:Allowances and Service Related Benefits:Motor Vehicle Allowance","2100","Remuneration of councillors","210004","Motor Vehicle Allowance"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,4534530,4343677,4040495,3478000,4488765,4695248,4958182,5235840]
["C0003-3/IA06553/F0002/X047/R0230/001/6114",4088,"C0003-3/IA06553/F0002/X047/R0230/001/6114",61366,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Computer Equipment:In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null,"1470","1470","Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,1924731,1924731,0,0,0,0,0,0]
["C0003-5/IA06553/F0002/X052/R0230/001/6105",4316,"C0003-5/IA06553/F0002/X052/R0230/001/6105",69450,"Assets:Non-current Assets:Property, Plant and Equipment:Leased Assets:Computer Equipment:In-use:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1207","Information Technology","CE","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1470","Computer Equipment","1470","Computer Equipment","0242","Leases recognised as PPE","0242","Leases recognised as PPE","","","","",null,"1470","1470","Computer Equipment","Computer Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,0,0,0,1200000,1200000,2200000,500000,600000]
["O1369-35/IE00670/F13530/X032/R0230/001/6707",7641,"O1369-35/IE00670/F13530/X032/R0230/001/6707",99756,"Expenditure:Contracted Services:Contractors:Traffic and Street Lights","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-35/IE00670/F0041/X032/R0230/001/6707",7642,"O1369-35/IE00670/F0041/X032/R0230/001/6707",99757,"Expenditure:Contracted Services:Contractors:Traffic and Street Lights","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,0,0,0,0,0,0,0,0]
["O1369-36/IE00670/F13530/X034/R0230/001/6707",7643,"O1369-36/IE00670/F13530/X034/R0230/001/6707",99758,"Expenditure:Contracted Services:Contractors:Traffic and Street Lights","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4102","Street Lighting and Signal Systems"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,12,"Energy Sources","Street Lighting and Signal Systems",null,null,0,0,0,0,0,0,0,0]
["O1369-36/IE00670/F0041/X034/R0230/001/6707",7644,"O1369-36/IE00670/F0041/X034/R0230/001/6707",99759,"Expenditure:Contracted Services:Contractors:Traffic and Street Lights","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4102","Street Lighting and Signal Systems"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,12,"Energy Sources","Street Lighting and Signal Systems",null,null,0,0,0,0,0,0,500000,500000]
["O1369-37/IE00670/F0041/X034/R0230/001/6707",7645,"O1369-37/IE00670/F0041/X034/R0230/001/6707",99760,"Expenditure:Contracted Services:Contractors:Traffic and Street Lights","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4102","Street Lighting and Signal Systems"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,12,"Energy Sources","Street Lighting and Signal Systems",null,null,0,0,0,0,0,0,1073649,2000000]
["O1369-37/IE00670/F13530/X034/R0230/001/6707",7646,"O1369-37/IE00670/F13530/X034/R0230/001/6707",99761,"Expenditure:Contracted Services:Contractors:Traffic and Street Lights","2700","Contracted services","2700-003","Contractors","2703","Contractors","4100","Energy sources","4102","Street Lighting and Signal Systems"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0450","Contracted services",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,12,"Energy Sources","Street Lighting and Signal Systems",null,null,0,0,0,0,0,0,0,0]
["O0001/IE01526/F0041/X099/R0229/001/6055",4522,"O0001/IE01526/F0041/X099/R0229/001/6055",69631,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,32726,76792,0,0,0]
["O0001/IE01526/F0041/X032/R0229/001/6707",1698,"O0001/IE01526/F0041/X032/R0229/001/6707",30873,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",1,11,"Energy Sources","Electricity",null,null,163225,153237,141252,174622,218347,185533,195923,206895]
["O0001/IE01526/F0041/X132/R0229/001/6501",1678,"O0001/IE01526/F0041/X132/R0229/001/6501",30849,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",9,93,"Waste Management","Solid Waste Removal",null,null,405501,382774,393236,500182,354836,516322,545236,575770]
["O0001/IE01526/F0041/X125/R0229/001/6401",1659,"O0001/IE01526/F0041/X125/R0229/001/6401",30935,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,291230,294764,261128,346264,222005,368344,388971,410754]
["O0001/IE01526/F0041/X079/R0229/001/6301",1620,"O0001/IE01526/F0041/X079/R0229/001/6301",30889,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",13,131,"Housing","Housing",null,null,51038,47699,44121,54355,54355,57752,60987,64402]
["O0001/IE01526/F0041/X057/R0229/001/6351",1631,"O0001/IE01526/F0041/X057/R0229/001/6351",30999,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,141,"Finance & Administration","Security Services",null,null,554076,512391,480727,634828,533796,688247,726789,767489]
["O0001/IE01526/F0041/X019/R0229/001/6353",1602,"O0001/IE01526/F0041/X019/R0229/001/6353",30787,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,25,"Community and Social Services","Disaster Management",null,null,26661,26661,61725,75516,30382,80235,84729,89473]
["O0001/IE01526/F0041/X096/R0229/001/6153",1574,"O0001/IE01526/F0041/X096/R0229/001/6153",30769,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,115952,110958,102427,126442,159544,134344,141868,149812]
["O0001/IE01526/F0041/X101/R0229/001/6155",1560,"O0001/IE01526/F0041/X101/R0229/001/6155",30213,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,157481,177704,140707,201263,234808,213842,225817,238463]
["O0001/IE01526/F0041/X051/R0229/001/6121",1534,"O0001/IE01526/F0041/X051/R0229/001/6121",30164,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,93799,86359,79337,99896,100580,106866,112850,119170]
["O0001/IE01526/F0041/X115/R0229/001/6603",1527,"O0001/IE01526/F0041/X115/R0229/001/6603",30747,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3200","Road transport","3203","Public Transport"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,73,"Road Transport","Public Transport",null,null,41286,38370,45574,91848,60375,97907,103390,109180]
["O0001/IE01526/F0041/X116/R0229/001/6601",1517,"O0001/IE01526/F0041/X116/R0229/001/6601",31196,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,74,"Road Transport","Roads",null,null,326255,330809,331327,495632,495839,528614,558216,589476]
["O0001/IE01526/F0041/X119/R0229/001/6607",1484,"O0001/IE01526/F0041/X119/R0229/001/6607",30737,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",7,72,"Road Transport","Road and Traffic Regulation",null,null,695654,652356,640956,919095,1023808,980667,1035584,1093577]
["O0001/IE01526/F0041/X096/R0229/001/6151",1887,"O0001/IE01526/F0041/X096/R0229/001/6151",30240,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,108653,101545,94583,115715,70582,122947,129833,137103]
["O0001/IE01526/F0041/X050/R0229/001/6111",1130,"O0001/IE01526/F0041/X050/R0229/001/6111",30282,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,31,"Finance & Administration","Fleet Management",null,null,82536,77136,70795,105220,54355,111796,118057,124668]
["O0001/IE01526/F0041/X053/R0229/001/6108",1078,"O0001/IE01526/F0041/X053/R0229/001/6108",30124,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,35,"Finance & Administration","Legal Services",null,null,42379,36306,0,45134,45134,47955,50640,53476]
["O0001/IE01526/F0041/X046/R0229/001/6109",1100,"O0001/IE01526/F0041/X046/R0229/001/6109",30662,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,422303,373229,355731,531752,670344,562592,594097,627366]
["O0001/IE01526/F0041/X055/R0229/001/6107",1056,"O0001/IE01526/F0041/X055/R0229/001/6107",30104,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,36,"Finance & Administration","Property Services",null,null,446327,427453,408942,658252,472048,637014,672687,710358]
["O0001/IE01526/F0041/X051/R0229/001/6104",1015,"O0001/IE01526/F0041/X051/R0229/001/6104",30424,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,79569,74364,101412,84741,121777,90038,95080,100404]
["O0001/IE01526/F0041/X052/R0229/001/6105",1030,"O0001/IE01526/F0041/X052/R0229/001/6105",30437,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",14,143,"Finance & Administration","Information Technology",null,null,101635,94284,76571,108242,218123,115878,122367,129219]
["O0001/IE01526/F0041/X051/R0229/001/6103",991,"O0001/IE01526/F0041/X051/R0229/001/6103",30360,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,34,"Finance & Administration","Human Resources",null,null,175256,162676,135833,218573,178629,229144,241976,255527]
["O0001/IE01526/F0041/X049/R0229/001/6115",860,"O0001/IE01526/F0041/X049/R0229/001/6115",30317,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,244062,277898,237782,476256,190637,513659,542424,572800]
["O0001/IE01526/F1182/X099/R0229/001/6055",1397,"O0001/IE01526/F1182/X099/R0229/001/6055",30526,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",4,44,"Planning and Development","Project Management Unit",null,null,106160,61470,105449,137802,83323,181186,191332,202047]
["O0001/IE01526/F0041/X081/R0229/001/6059",1381,"O0001/IE01526/F0041/X081/R0229/001/6059",31212,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",6,61,"Internal Audit","Governance Function",null,null,109402,131023,81834,113184,113184,120257,126992,134103]
["O0001/IE01526/F0041/X006/R0229/001/6255",1291,"O0001/IE01526/F0041/X006/R0229/001/6255",30642,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,22,"Community and Social Services","Community Halls and Facilities",null,null,176157,171989,160033,221159,184378,235315,248493,262408]
["O0001/IE01526/F0041/X004/R0229/001/6267",1303,"O0001/IE01526/F0041/X004/R0229/001/6267",30582,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2100","Community and social services","2104","Cemeteries, Funeral Parlours and Crematoriums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,24,"Community and Social Services","Cemeteries, Funeral Parlours and Crematoriums",null,null,144176,169529,165585,190609,118749,202868,214229,226225]
["O0001/IE01526/F0041/X003/R0229/001/6273",1312,"O0001/IE01526/F0041/X003/R0229/001/6273",30701,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,21,"Community and Social Services","Animal Care and Diseases",null,null,28527,26016,23630,30381,30381,32280,34088,35997]
["O0001/IE01526/F1177/X056/R0229/001/6057",1348,"O0001/IE01526/F1177/X056/R0229/001/6057",31074,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,0,40410,298950,0,0,0,0,0]
["O0001/IE01526/F0041/X056/R0229/001/6057",1350,"O0001/IE01526/F0041/X056/R0229/001/6057",31076,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,37,"Finance & Administration","Risk Management",null,null,363408,323081,0,600934,442024,681625,719796,760105]
["O0001/IE01526/F0041/X049/R0229/001/6119",1243,"O0001/IE01526/F0041/X049/R0229/001/6119",30262,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,69040,65623,60522,146026,104603,155153,163842,173017]
["O0001/IE01526/F0041/X049/R0229/001/6117",1218,"O0001/IE01526/F0041/X049/R0229/001/6117",30064,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,32,"Finance & Administration","Finance",null,null,118140,112718,129839,155694,101556,166176,175482,185309]
["O0001/IE01526/F0041/X024/R0229/001/6251",1281,"O0001/IE01526/F0041/X024/R0229/001/6251",30199,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",2,23,"Community and Social Services","Libraries and Archives",null,null,19672,18385,26958,32982,20951,35043,37005,39078]
["O0001/IE01526/F0041/X058/R0229/001/6113",1158,"O0001/IE01526/F0041/X058/R0229/001/6113",30147,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,38,"Finance & Administration","Supply Chain Management",null,null,93757,100825,56368,290810,202296,307456,324674,342856]
["O0001/IE01526/F0041/X047/R0229/001/6114",1208,"O0001/IE01526/F0041/X047/R0229/001/6114",31208,"Expenditure:Employee Related Cost:Municipal Staff:Salaries, Wages and Allowances:Allowances:Service Related Benefits:Bonus","2000","Employee related costs","2000-005","Performance Bonus","2005","Performance Bonus","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","MS",3,33,"Finance & Administration","Asset Management",null,null,193235,205319,196997,157370,228444,167205,176569,186457]
["O0001/IE01583/F0041/X056/R0229/001/6057",7666,"O0001/IE01583/F0041/X056/R0229/001/6057",99781,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Transport with Operator:Public Transport:Road Transport"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IZ00094/F0040/X058/R0230/001/6113",4264,"D0001/IZ00094/F0040/X058/R0230/001/6113",68991,"Gains and Losses:Disposal of Fixed and Intangible Assets:Property, Plant and Equipment:Furniture and Office Equipment:Gains","1700","Gains on disposal of PPE","1700","Gains on disposal of PPE"," _ "," _ ","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0300","Proceeds on disposal of PPE","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IA02200/F0001/X049/R0230/001/6115",964,"D0001/IA02200/F0001/X049/R0230/001/6115",31234,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:Public Benefit Organisations:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-62140,-5860,0,0,0,0,0,0]
["D0001/IL53867/F0001/X047/R0230/001/6119",4421,"D0001/IL53867/F0001/X047/R0230/001/6119",69530,"Liabilities:Current Liabilities:Financial Liabilities:Current portion of Finance Lease Liabilities:Specify (Financial Institution and Account Number):Opening Balance"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IL","0340"," Borrowing","0340","Borrowing"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0342","Current portion of long-term liabilities","0342","Current portion of long-term liabilities","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,706994,582651,0,0,0,0,0,0]
["O0001/IE07187/F0041/X044/R0229/001/6805",4534,"O0001/IE07187/F0041/X044/R0229/001/6805",69643,"Expenditure:Remuneration of Councillors:Chief  Whip:Allowances and Service Related Benefits:Motor Vehicle Allowance","2100","Remuneration of councillors","210004","Motor Vehicle Allowance"," _ "," _ ","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0400","Remuneration of councillors",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,0,0,149234,0,0,0,0]
["D0001/IA02768/F0001/X049/R0230/001/6115",945,"D0001/IA02768/F0001/X049/R0230/001/6115",31215,"Assets:Current Assets:Receivables from Non-exchange Transactions:Property Rates:State-owned Properties:Provincial Government:Collections"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IA","0140","Consumer debtors","0140","Consumer debtors"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0141-001","Consumer debtors","0141-001","Consumer debtors","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,-15183537,-7562012,0,0,0,0,0,0]
["D0001/IL53999/F0001/X051/R0230/001/6121",3010,"D0001/IL53999/F0001/X051/R0230/001/6121",51313,"Liabilities:Current Liabilities:Trade and Other Payable Exchange Transactions:Control, Clearing and Interface Accounts:Salary Clearing and Control:Pension Control:Deposits"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1206","Human Resources"," _"," _"," _","D","IL","0360"," Trade and other payables","0360","Trade and other payables"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0361","Trade Payables","0361","Trade Payables","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,24593911,22710804,0,0,0,0,0,0]
["D0001/IR01043/F2496/X049/R0230/001/6115",7673,"D0001/IR01043/F2496/X049/R0230/001/6115",99788,"Revenue:Non-exchange Revenue:Property Rates:Farm Properties:Agricultural Purposes","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0110","Property rates","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01043/F0041/X049/R0230/001/6115",7675,"D0001/IR01043/F0041/X049/R0230/001/6115",99790,"Revenue:Non-exchange Revenue:Property Rates:Farm Properties:Agricultural Purposes","0200","Property rates","0200","Rates"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,0,0,0,0]
["O1278-1/IE00061/F0041/X116/R0229/001/6601",7598,"O1278-1/IE00061/F0041/X116/R0229/001/6601",99711,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,5000,5000,5000]
["O1278-1/IE00061/F1169/X116/R0229/001/6601",7599,"O1278-1/IE00061/F1169/X116/R0229/001/6601",99712,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["O1278-1/IE00061/F0041/X132/R0229/001/6501",7600,"O1278-1/IE00061/F0041/X132/R0229/001/6501",99715,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,0,0,0,0,0,20000,23000,20000]
["O0001/IE00061/F0041/X099/R0229/001/6055",7588,"O0001/IE00061/F0041/X099/R0229/001/6055",99697,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,0,0,0,0,0,20000,30000,40000]
["O0001/IE00061/F0041/X098/R0229/001/6053",5562,"O0001/IE00061/F0041/X098/R0229/001/6053",79671,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O1293-2/IE00061/F0041/X098/R0229/001/6153",1964,"O1293-2/IE00061/F0041/X098/R0229/001/6153",30956,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3105","Economic Development/Planning"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,43,"Planning and Development","Economic Development/Planning",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00061/F0041/X096/R0229/001/6151",1896,"O0001/IE00061/F0041/X096/R0229/001/6151",30251,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,1962,3012,4670,4000,3000,3000,4000,4500]
["O0001/IE00061/F0041/X044/R0229/001/6805",1729,"O0001/IE00061/F0041/X044/R0229/001/6805",30596,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,48324,32686,61004,50000,40000,50000,55000,55000]
["O0001/IE00061/F0041/X044/R0229/001/6803",1730,"O0001/IE00061/F0041/X044/R0229/001/6803",30597,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,0,732,4715,30000,5000,6000,6500,6500]
["O0001/IE00061/F0041/X044/R0229/001/6801",1731,"O0001/IE00061/F0041/X044/R0229/001/6801",30598,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1110","Mayor and Council"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,52,"Executive & Council","Mayor and Council",null,null,768,744,41765,10000,5000,6000,6500,6500]
["O0001/IE00061/F0041/X119/R0229/001/6607",1493,"O0001/IE00061/F0041/X119/R0229/001/6607",30754,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3204","Road and Traffic Regulation"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,72,"Road Transport","Road and Traffic Regulation",null,null,5572,8173,4202,10000,10000,5000,5000,5000]
["O0001/IE00061/F0041/X006/R0229/001/6053",1466,"O0001/IE00061/F0041/X006/R0229/001/6053",31170,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2106","Community Halls and Facilities"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,22,"Community and Social Services","Community Halls and Facilities",null,null,5058,4152,122,5000,5000,4000,5000,6000]
["O0001/IE00061/F0041/X116/R0229/001/6053",1431,"O0001/IE00061/F0041/X116/R0229/001/6053",30942,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,1663,2233,2000,2500,4000,5000,6000]
["O0001/IE00061/F0041/X046/R0229/001/6053",1443,"O0001/IE00061/F0041/X046/R0229/001/6053",30985,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,2334,878,920,5000,5000,4000,5000,6000]
["O0001/IE00061/F0041/X096/R0229/001/6053",1456,"O0001/IE00061/F0041/X096/R0229/001/6053",31037,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,128,896,2070,2000,2000,4000,5000,6000]
["O0001/IE00061/F0041/X116/R0229/001/6601",1508,"O0001/IE00061/F0041/X116/R0229/001/6601",31187,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3200","Road transport","3205","Roads"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,129452,186114,166039,50000,20000,15000,20000,20000]
["O0001/IE00061/F0041/X051/R0229/001/6121",1546,"O0001/IE00061/F0041/X051/R0229/001/6121",30176,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,3826,4610,9722,5000,4000,4000,4500,4600]
["O0001/IE00061/F0041/X101/R0229/001/6155",1550,"O0001/IE00061/F0041/X101/R0229/001/6155",30203,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3107","Town Planning, Building Regulations and Enforcement, and City Engineer"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,41,"Planning and Development","Town Planning, Building Regulations and Enforcement, and City Engineer",null,null,8998,13229,5998,10000,5000,3000,3000,4000]
["O0001/IE00061/F0041/X096/R0229/001/6153",1583,"O0001/IE00061/F0041/X096/R0229/001/6153",30800,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,5356,13508,7661,5000,2500,3000,4000,4500]
["O0001/IE00061/F0041/X019/R0229/001/6353",1591,"O0001/IE00061/F0041/X019/R0229/001/6353",30776,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2109","Disaster Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,25,"Community and Social Services","Disaster Management",null,null,640,7234,1963,5000,1000,1000,1000,1000]
["O0001/IE00061/F0041/X079/R0229/001/6301",1611,"O0001/IE00061/F0041/X079/R0229/001/6301",30880,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","2400","Housing","2401","Housing"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,13,131,"Housing","Housing",null,null,1834,7380,9015,3000,3000,3000,3000,3500]
["O0001/IE00061/F0041/X057/R0229/001/6351",1641,"O0001/IE00061/F0041/X057/R0229/001/6351",31030,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1212","Security Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,141,"Finance & Administration","Security Services",null,null,1822,3312,0,15000,10000,10000,15000,20000]
["O0001/IE00061/F0041/X125/R0229/001/6401",1650,"O0001/IE00061/F0041/X125/R0229/001/6401",30926,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","2200","Sport and recreation","2205","Sports Grounds and Stadiums"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,10,102,"Sports & Recreation","Sports Grounds and Stadiums",null,null,5980,4514,589,10000,6000,6000,6000,6500]
["O0001/IE00061/F0041/X132/R0229/001/6501",1669,"O0001/IE00061/F0041/X132/R0229/001/6501",30840,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","4400","Waste management","4403","Solid Waste Removal"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,9,93,"Waste Management","Solid Waste Removal",null,null,8092,10174,10293,10000,10000,5000,5000,5000]
["O0001/IE00061/F0041/X032/R0229/001/6707",1708,"O0001/IE00061/F0041/X032/R0229/001/6707",30949,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","4100","Energy sources","4101","Electricity "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,1,11,"Energy Sources","Electricity",null,null,3832,3408,2464,2000,5000,5000,5000,6000]
["O0001/IE00061/F0041/X051/R0229/001/6103",979,"O0001/IE00061/F0041/X051/R0229/001/6103",30347,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,25146,26064,15654,28000,10000,15000,20000,25000]
["O0001/IE00061/F0041/X049/R0229/001/6115",872,"O0001/IE00061/F0041/X049/R0229/001/6115",30371,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,7967,9320,10460,10000,8000,10490,10994,11521]
["O0001/IE00061/F0041/X051/R0229/001/6104",1004,"O0001/IE00061/F0041/X051/R0229/001/6104",30413,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1206","Human Resources"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,34,"Finance & Administration","Human Resources",null,null,10475,11925,10863,20000,8000,8000,8000,8500]
["O0001/IE00061/F0041/X055/R0229/001/6107",1067,"O0001/IE00061/F0041/X055/R0229/001/6107",30115,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1210","Property Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,36,"Finance & Administration","Property Services",null,null,6140,20416,8103,10000,5000,7000,8000,9000]
["O0001/IE00061/F0041/X052/R0229/001/6105",1039,"O0001/IE00061/F0041/X052/R0229/001/6105",30462,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1207","Information Technology"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,143,"Finance & Administration","Information Technology",null,null,9532,10286,10246,10000,5000,10000,15000,20000]
["O0001/IE00061/F0041/X053/R0229/001/6108",1088,"O0001/IE00061/F0041/X053/R0229/001/6108",30134,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1208","Legal Services"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,35,"Finance & Administration","Legal Services",null,null,3108,1629,22118,5000,5000,4000,4000,4500]
["O0001/IE00061/F0041/X050/R0229/001/6111",1139,"O0001/IE00061/F0041/X050/R0229/001/6111",30306,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1205","Fleet Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,31,"Finance & Administration","Fleet Management",null,null,4454,2636,1307,6000,3500,3600,3700,3800]
["O0001/IE00061/F0041/X046/R0229/001/6109",1116,"O0001/IE00061/F0041/X046/R0229/001/6109",30719,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,14,142,"Finance & Administration","Administrative and Corporate Support",null,null,19656,13298,0,20000,15000,15000,20000,25000]
["O0001/IE00061/F0041/X047/R0229/001/6114",1184,"O0001/IE00061/F0041/X047/R0229/001/6114",30404,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1202","Asset Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,11410,12796,9539,10000,6000,6000,6000,6500]
["O0001/IE00061/F0041/X058/R0229/001/6113",1164,"O0001/IE00061/F0041/X058/R0229/001/6113",30153,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1213","Supply Chain Management "," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,38,"Finance & Administration","Supply Chain Management",null,null,3281,5338,6514,20000,8000,10000,10000,15000]
["O0001/IE00061/F0041/X024/R0229/001/6251",1273,"O0001/IE00061/F0041/X024/R0229/001/6251",30191,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2114","Libraries and Archives"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,23,"Community and Social Services","Libraries and Archives",null,null,524,122,0,5000,2500,2500,2500,2500]
["O0001/IE00061/F1177/X049/R0229/001/6119",1262,"O0001/IE00061/F1177/X049/R0229/001/6119",31056,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,0,0,10000,7000,7000,7500]
["O0001/IE00061/F0041/X049/R0229/001/6119",1252,"O0001/IE00061/F0041/X049/R0229/001/6119",30271,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,6708,9424,10367,5000,0,0,0,0]
["O0001/IE00061/F0041/X049/R0229/001/6117",1222,"O0001/IE00061/F0041/X049/R0229/001/6117",30068,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,6720,7384,13454,5000,3000,3500,4000,4400]
["O0001/IE00061/F1177/X056/R0229/001/6057",1352,"O0001/IE00061/F1177/X056/R0229/001/6057",31079,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,0,976,0,0,0,0,0,0]
["O0001/IE00061/F0045/X056/R0229/001/6057",1344,"O0001/IE00061/F0045/X056/R0229/001/6057",30039,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,6586,30726,20824,27000,18000,10000,11000,12000]
["O0001/IE00061/F0041/X056/R0229/001/6057",1333,"O0001/IE00061/F0041/X056/R0229/001/6057",30028,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1211","Risk Management"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,37,"Finance & Administration","Risk Management",null,null,24493,10000,5000,0,0,0,0,0]
["O0001/IE00061/F0041/X003/R0229/001/6273",1324,"O0001/IE00061/F0041/X003/R0229/001/6273",30713,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","2100","Community and social services","2103","Animal Care and Diseases"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,2,21,"Community and Social Services","Animal Care and Diseases",null,null,0,0,1485,5000,5000,4000,4000,4000]
["O0001/IE00061/F1182/X099/R0229/001/6055",1387,"O0001/IE00061/F1182/X099/R0229/001/6055",30516,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","3100","Planning and development","3108","Project Management Unit"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,4,44,"Planning and Development","Project Management Unit",null,null,11736,13253,42871,30000,30000,0,0,0]
["O0001/IE00061/F1177/X081/R0229/001/6059",1373,"O0001/IE00061/F1177/X081/R0229/001/6059",31065,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,0,0,0,0,0,0,0,0]
["O0001/IE00061/F0041/X081/R0229/001/6059",1366,"O0001/IE00061/F0041/X081/R0229/001/6059",30055,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1300","Internal audit","1301","Governance Function"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,6,61,"Internal Audit","Governance Function",null,null,5246,8268,7256,3000,3000,5000,6000,7000]
["O0001/IE00061/F0041/X049/R0229/001/6053",1407,"O0001/IE00061/F0041/X049/R0229/001/6053",30807,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1200","Finance and administration","1204","Finance"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,3424,2133,2000,3000,4000,5000,6000]
["O0001/IE00061/F0041/X045/R0229/001/6053",1420,"O0001/IE00061/F0041/X045/R0229/001/6053",30833,"Expenditure:Operational Cost:Travel and Subsistence:Domestic:Daily Allowance"," _"," _"," _ "," _ ","2904","Other Expenditure","1100","Executive and council","1120","Municipal Manager, Town Secretary and Chief Executive"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0480","Other expenditure",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,5,51,"Executive & Council","Municipal Manager, Town Secretary and Chief Executive",null,null,920,732,575,5000,5000,4000,5000,6000]
["D0001/IZ00056/F0001/X047/R0230/001/6114",4413,"D0001/IZ00056/F0001/X047/R0230/001/6114",69522,"Gains and Losses:Impairment Loss:Property, Plant and Equipment:Transport Assets","2300","Depreciation & asset impairment","2300-003","Capital asset impairment","2303","Capital asset impairment","1200","Finance and administration","1202","Asset Management"," _"," _"," _","D","IE"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","","","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,21198,0,0,0,0,0,0,0]
["O0001/IE06193/F0041/X096/R0229/001/6053",4256,"O0001/IE06193/F0041/X096/R0229/001/6053",69010,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","3100","Planning and development","3102","Corporate Wide Strategic Planning (IDPs, LEDs)"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",4,42,"Planning and Development","Corporate Wide Strategic Planning (IDPs, LEDs)",null,null,0,0,0,0,32196,0,0,0]
["O0001/IE06193/F0041/X046/R0229/001/6053",1447,"O0001/IE06193/F0041/X046/R0229/001/6053",30989,"Expenditure:Employee Related Cost:Senior Management:Designation:Social Contributions:Medical","2000","Employee related costs","2000-003","Medical Aid Contributions","2003","Medical Aid Contributions","1200","Finance and administration","1201","Administrative and Corporate Support"," _"," _"," _","O","IE"," _ "," _ "," _ "," _ ","0200","Suppliers and employees","0200","Suppliers and employees"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0240","Transfer receipts - operational","0390","Employee related costs",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ","SM",14,142,"Finance & Administration","Administrative and Corporate Support",null,null,0,0,47803,0,0,0,0,0]
["C0135-1/IA00192/F0791/X116/R0230/001/6601",4149,"C0135-1/IA00192/F0791/X116/R0230/001/6601",61430,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Storm water Infrastructure:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0160","Storm water Infrastructure","0160","Storm water Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ ","0170","Drainage Collection","0170","Drainage Collection"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0136-1/IA00192/F0791/X116/R0230/001/6601",4150,"C0136-1/IA00192/F0791/X116/R0230/001/6601",61431,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Storm water Infrastructure:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0160","Storm water Infrastructure","0160","Storm water Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ ","0180","Storm water Conveyance","0180","Storm water Conveyance"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0134-1/IA00192/F0791/X116/R0230/001/6601",4151,"C0134-1/IA00192/F0791/X116/R0230/001/6601",61432,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Storm water Infrastructure:Cost:Acquisitions"," _"," _"," _ "," _ "," _ "," _ ","3200","Road transport","3205","Roads","CE","2010","National Government","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","0160","Storm water Infrastructure","0160","Storm water Infrastructure","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","0280","Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ","","",null," _ "," _ "," _ "," _ ","0190","Attenuation","0190","Attenuation"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,7,74,"Road Transport","Roads",null,null,0,0,0,0,0,0,0,0]
["C0004-2/IA06256/F0002/X047/R0230/001/6114",4117,"C0004-2/IA06256/F0002/X047/R0230/001/6114",61395,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null,"1490","1490","Furniture and Office Equipment","Furniture and Office Equipment"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0069-1/IA06256/F0002/X047/R0230/001/6114",4402,"C0069-1/IA06256/F0002/X047/R0230/001/6114",69511,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["C0069-1/IA06256/F0002/X060/R0230/001/6114",4403,"C0069-1/IA06256/F0002/X060/R0230/001/6114",69512,"Assets:Non-current Assets:Property, Plant and Equipment:Cost Model:Furniture and Office Equipment:In-use:Cost:Correction of Error"," _"," _"," _ "," _ "," _ "," _ ","1200","Finance and administration","1202","Asset Management"," _","2080","Internally generated funds","C","IA","0240"," Property, plant and equipment","0240","Property, plant and equipment"," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment","0241","PPE at cost/valuation (excl. finance leases)","0241","PPE at cost/valuation (excl. finance leases)","","","","",null," _ "," _ "," _ "," _ ","1490","Furniture and Office Equipment","1490","Furniture and Office Equipment"," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,33,"Finance & Administration","Asset Management",null,null,0,0,0,0,0,0,0,0]
["D0001/IR01427/F0047/X049/R0230/001/6115",4366,"D0001/IR01427/F0047/X049/R0230/001/6115",69475,"Revenue:Exchange Revenue:Sales of Goods and Rendering of Services:Amendment Fees","1600","Other revenue","1600","Other Revenue"," _ "," _ ","1200","Finance and administration","1204","Finance"," _"," _"," _","D","IR"," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ","0250","Other revenue","","",null," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null," _ "," _ "," _ "," _ ",null,3,32,"Finance & Administration","Finance",null,null,0,0,3289,0,0,0,0,0]

{"sheet":"START","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Instructions","index":2,"n_rows":36,"n_cols":24,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,2020]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Entities Range:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parent Municipality"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consolidated Information"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF Range:",2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF Linked:",13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF:",{"$f":"INDEX(X17:X31,X33,1)","v":2020}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fin Year:",{"$f":"MTREF&\"/\"&RIGHT(MTREF,2)+1","v":"2020/21"}]

{"sheet":"Template names","index":3,"n_rows":179,"n_cols":6,"rows_kept":179,"cut":false,"hidden":true,"merged":[[0,0,0,3],[86,0,86,1],[109,0,109,1],[98,0,98,1],[91,0,91,3]]}
["Common sheet headings"]
["Head1",{"$f":"HLOOKUP(MTREF,Headings,2)","v":"2018/19"},"Prior year -1"]
["Head1A",{"$f":"HLOOKUP(MTREF,Headings,3)","v":"2017/18"},"Prior year -2"]
["Head1B",{"$f":"HLOOKUP(MTREF,Headings,4)","v":"2016/17"},"Prior year -3"]
["Head2",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"Current Year 2019/20"},"Year in which budget is being prepared"]
["Head2A",{"$f":"HLOOKUP(MTREF,Headings,6)","v":"2019/20"},"Year in which budget is being prepared"]
["Head3",{"$f":"HLOOKUP(MTREF,Headings,7)","v":"2020/21 Medium Term Revenue & Expenditure Framework"},"MTREF name"]
["Head4","LTFS","Long term financial strategy"]
["Head5","Audited Outcome"]
["Head5A","Outcome"]
["Head5B","Pre-audit outcome"]
["Head6","Original Budget"]
["Head7","Adjusted Budget"]
["Head8","Full Year Forecast"]
["Head9",{"$f":"HLOOKUP(MTREF,Headings,8)","v":"Budget Year 2020/21"},"1st year of MTREF","Year1"]
["Head10",{"$f":"HLOOKUP(MTREF,Headings,9)","v":"Budget Year +1 2021/22"},"2nd year of MTREF","Year2"]
["Head11",{"$f":"HLOOKUP(MTREF,Headings,10)","v":"Budget Year +2 2022/23"},"3rd year of MTREF","Year3"]
["Head12",{"$f":"HLOOKUP(MTREF,Headings,11)","v":"Forecast 2023/24"},"1st yr of long term forecast","Year4"]
["Head13",{"$f":"HLOOKUP(MTREF,Headings,12)","v":"Forecast 2024/25"},"Next yr of long term forecast","Year5"]
["Head14",{"$f":"HLOOKUP(MTREF,Headings,13)","v":"Forecast 2025/26"},"Next yr of long term forecast","Year6"]
["Head15",{"$f":"HLOOKUP(MTREF,Headings,14)","v":"Forecast 2026/27"},"Next yr of long term forecast","Year7"]
["Head16",{"$f":"HLOOKUP(MTREF,Headings,15)","v":"Forecast 2027/28"},"Next yr of long term forecast","Year8"]
["Head17",{"$f":"HLOOKUP(MTREF,Headings,16)","v":"Forecast 2028/29"},"Next yr of long term forecast","Year9"]
["Head18",{"$f":"HLOOKUP(MTREF,Headings,17)","v":"Forecast 2029/30"},"Next yr of long term forecast","Year10"]
["Head19",{"$f":"HLOOKUP(MTREF,Headings,18)","v":"Forecast 2030/31"},"Next yr of long term forecast","Year11"]
["Head20",{"$f":"HLOOKUP(MTREF,Headings,19)","v":"Forecast 2031/32"},"Next yr of long term forecast","Year12"]
["Head21",{"$f":"HLOOKUP(MTREF,Headings,20)","v":"Forecast 2032/33"},"Next yr of long term forecast","Year13"]
["Head22",{"$f":"HLOOKUP(MTREF,Headings,21)","v":"Forecast 2033/34"},"Next yr of long term forecast","Year14"]
["Head23",{"$f":"HLOOKUP(MTREF,Headings,22)","v":"Forecast 2034/35"},"Next yr of long term forecast","Year15"]
["Head24","Description"]
["Head25"]
["Head26","Vote Description"]
["Head27","Ref"]
["Head27a","References"]
["Head28","Surplus/(Deficit) for the year",null,"Result"]
["Head29",{"$f":"HLOOKUP(MTREF,Headings,23)","v":"Annual target 2020/21"}]
["Head30",{"$f":"HLOOKUP(MTREF,Headings,24)","v":"Revised target 2020/21"}]
["Head31","Quarter ended 30 September"]
["Head32","Quarter ended 31 December"]
["Head33","Quarter ended 31 March"]
["Head34","Quarter ended 30 June"]
["Head35","Variance explanation"]
["Head36","YTD  Actual 31 Dec"]
["Head37","YTD  Budget 31 Dec"]
["Head38","Monthly actual"]
["Head39","YTD actual"]
["Head40","YTD budget"]
["Head41","YTD variance"]
["Head42","Surplus/ (Deficit) for the yr/period"]
["Head43",{"$f":"Head3&\" Summary\"","v":"2020/21 Medium Term Revenue & Expenditure Framework Summary"}]
["Head44","2001 Census"]
["Head45","2011 Census"]
["Head46"," - Adjustments Budget - January 2007"]
["Head47","Previous target year to complete"]
["Head48","Present value"]
["Head49"]
["Head50","Other Adjusts."]
["Head51","Accum. Funds"]
["Head52","Multi-year capital"]
["Head53","Unfore. Unavoid."]
["Head54","Prior Adjusted"]
["Head55","Nat. or Prov. Govt"]
["Head56","Total Adjusts."]
["SFPerf1","Budgeted Financial Performance"]
["SFPerf2","Forecast Financial Performance"]
["SFPos1","Budgeted Financial Position"]
["SFPos2","Forecast Financial Position"]
["Cash1","Budget Cash Flow"]
["Cash2","Forecast Cash Flow"]
["RandM","Expenditure includes repairs & maintenance of R'000"]
["Depart1","Department 1 - ",null,"DEP1"]
["Depart2","Department 2 - ",null,"DEP2"]
["Depart3","Department 3 - ",null,"DEP3"]
["Depart4","Department 4 - ",null,"DEP4"]
["Depart5","Department 5 - ",null,"DEP5"]
["Depart6","Department 6 - ",null,"DEP6"]
["Depart7","Department 7 - ",null,"DEP7"]
["Depart8","Department 8 - ",null,"DEP8"]
["Depart9","Department 9 - ",null,"DEP9"]
["Depart10","Department 10 - ",null,"DEP10"]
["Depart11","Department 11 - ",null,"DEP11"]
["Depart12","Department 12 - ",null,"DEP12"]
["Depart13","Department 13 - ",null,"DEP13"]
["Depart14","Department 14 - ",null,"DEP14"]
[]
[]
["Base year of forecast column selection names"]
["Choose","ACT"]
[null,"APP"]
[null,"ADJ"]
[]
["Standard nomenclature"]
["Muni",{"$f":"'Lookup and lists'!B28","v":"LIM331 Greater Giyani"}]
["Municipal Entities",2,"Type of report:",1]
[{"$f":"IF((MuniEntities=1)*(MuniType=2),\"YES\",\"NO\")","v":"NO"},"Does this municipality have entities (consolidated budget and entity budgets required)? YES/NO"]
["Entity 1","(Pty) Ltd Example 1 - Municipal entity - ",null,"Ent1"]
["Entity 2","(Pty) Ltd Example 2 - Municipal entity - ",null,"Ent2"]
["Entity 3","Municipal Entity Example 3",null,"Ent3"]
["Budget approval tables",null,"Chart x-ref","Sch/Tab/Ch","Alternative for municipalities without entities","Alternative for municipalities without entities"]
[null,{"$f":"IF(Consolques=\"YES\",E100,F100)","v":"Table A1 Budget Summary"},null,"Table A1 ",{"$f":"D100&\"Consolidated Budget Summary\"","v":"Table A1 Consolidated Budget Summary"},{"$f":"D100&\"Budget Summary\"","v":"Table A1 Budget Summary"}]
[null,"Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)","Charts 5, 6","Table A2 ",{"$f":"D101&\"Consolidated Budgeted Financial Performance (revenue and expenditure by functional classification)\"","v":"Table A2 Consolidated Budgeted Financial Performance (revenue and expenditure by functional classification)"},{"$f":"D101&\"Budgeted Financial Performance (revenue and expenditure by functional classification)\"","v":"Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)"}]
[null,"Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)",null,"Table A3 ",{"$f":"D102&\"Consolidated Budgeted Financial Performance (revenue and expenditure by municipal vote)\"","v":"Table A3 Consolidated Budgeted Financial Performance (revenue and expenditure by municipal vote)"},{"$f":"D102&\"Budgeted Financial Performance (revenue and expenditure by municipal vote)\"","v":"Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)"}]
[null,"Table A4 Budgeted Financial Performance (revenue and expenditure)","Charts 1, 2, 3, 4","Table A4 ",{"$f":"D103&\"Consolidated Budgeted Financial Performance (revenue and expenditure)\"","v":"Table A4 Consolidated Budgeted Financial Performance (revenue and expenditure)"},{"$f":"D103&\"Budgeted Financial Performance (revenue and expenditure)\"","v":"Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
[null,"Table A5 Budgeted Capital Expenditure by vote, functional classification and funding","Charts 7, 8, 9, 10, 20","Table A5 ",{"$f":"D104&\"Consolidated Budgeted Capital Expenditure by vote, functional classification and funding\"","v":"Table A5 Consolidated Budgeted Capital Expenditure by vote, functional classification and funding"},{"$f":"D104&\"Budgeted Capital Expenditure by vote, functional classification and funding\"","v":"Table A5 Budgeted Capital Expenditure by vote, functional classification and funding"}]
[null,"Table A6 Budgeted Financial Position",null,"Table A6 ",{"$f":"D105&\"Consolidated Budgeted Financial Position\"","v":"Table A6 Consolidated Budgeted Financial Position"},{"$f":"D105&\"Budgeted Financial Position\"","v":"Table A6 Budgeted Financial Position"}]
[null,"Table A7 Budgeted Cash Flows",null,"Table A7 ",{"$f":"D106&\"Consolidated Budgeted Cash Flows\"","v":"Table A7 Consolidated Budgeted Cash Flows"},{"$f":"D106&\"Budgeted Cash Flows\"","v":"Table A7 Budgeted Cash Flows"}]
[null,"Table A8 Cash backed reserves/accumulated surplus reconciliation",null,"Table A8 ",{"$f":"D107&\"Consolidated Cash backed reserves/accumulated surplus reconciliation\"","v":"Table A8 Consolidated Cash backed reserves/accumulated surplus reconciliation"},{"$f":"D107&\"Cash backed reserves/accumulated surplus reconciliation\"","v":"Table A8 Cash backed reserves/accumulated surplus reconciliation"}]
[null,"Table A9 Asset Management",null,"Table A9 ",{"$f":"D108&\"Consolidated Asset Management\"","v":"Table A9 Consolidated Asset Management"},{"$f":"D108&\"Asset Management\"","v":"Table A9 Asset Management"}]
[null,"Table A10 Basic service delivery measurement",null,"Table A10 ",{"$f":"D109&\"Consolidated basic service delivery measurement\"","v":"Table A10 Consolidated basic service delivery measurement"},{"$f":"D109&\"Basic service delivery measurement\"","v":"Table A10 Basic service delivery measurement"}]
["Supportinging Tables to the Budget Approval Tables",null,{"$f":"$C$99","v":"Chart x-ref"},{"$f":"$D$99","v":"Sch/Tab/Ch"}]
["Supporting Table SA1",{"$f":"A111&\" Supportinging detail to 'Budgeted Financial Performance'\"","v":"Supporting Table SA1 Supportinging detail to 'Budgeted Financial Performance'"}]
["Supporting Table SA2 ",{"$f":"IF(Consolques=\"YES\",E112,F112)","v":"Supporting Table SA2 Matrix Financial Performance Budget (revenue source/expenditure type and dept.)"},null,null,{"$f":"A112&\"Consolidated Matrix Financial Performance Budget (revenue source/expenditure type & dept.)\"","v":"Supporting Table SA2 Consolidated Matrix Financial Performance Budget (revenue source/expenditure type & dept.)"},{"$f":"A112&\"Matrix Financial Performance Budget (revenue source/expenditure type and dept.)\"","v":"Supporting Table SA2 Matrix Financial Performance Budget (revenue source/expenditure type and dept.)"}]
["Supporting Table SA3 ",{"$f":"A113&\"Supportinging detail to 'Budgeted Financial Position'\"","v":"Supporting Table SA3 Supportinging detail to 'Budgeted Financial Position'"}]
["Supporting Table SA4 ",{"$f":"A114&\"Reconciliation of IDP strategic objectives and budget (revenue)\"","v":"Supporting Table SA4 Reconciliation of IDP strategic objectives and budget (revenue)"},"Chart 11"]
["Supporting Table SA5 ",{"$f":"A115&\"Reconciliation of IDP strategic objectives and budget (operating expenditure)\"","v":"Supporting Table SA5 Reconciliation of IDP strategic objectives and budget (operating expenditure)"},"Chart 12"]
["Supporting Table SA6 ",{"$f":"A116&\"Reconciliation of IDP strategic objectives and budget (capital expenditure)\"","v":"Supporting Table SA6 Reconciliation of IDP strategic objectives and budget (capital expenditure)"},"Chart 13"]
["Supporting Table SA7",{"$f":"A117&\" Measureable performance objectives\"","v":"Supporting Table SA7 Measureable performance objectives"}]
["Supporting Table SA8",{"$f":"A118&\" Performance indicators and benchmarks\"","v":"Supporting Table SA8 Performance indicators and benchmarks"},"Chts 15-19"]
["Supporting Table SA9",{"$f":"A119&\" Social, economic and demographic statistics and assumptions\"","v":"Supporting Table SA9 Social, economic and demographic statistics and assumptions"}]
["Supporting Table SA10",{"$f":"A120&\" Funding measurement\"","v":"Supporting Table SA10 Funding measurement"},"Chart 14"]
["Supporting Table SA11",{"$f":"A121&\" Property rates summary\"","v":"Supporting Table SA11 Property rates summary"}]
["Supporting Table SA12a",{"$f":"A122&\" Property rates by category (current year)\"","v":"Supporting Table SA12a Property rates by category (current year)"}]
["Supporting Table SA12b",{"$f":"A123&\" Property rates by category (budget year)\"","v":"Supporting Table SA12b Property rates by category (budget year)"}]
["Supporting Table SA13a",{"$f":"A124&\" Service Tariffs by category\"","v":"Supporting Table SA13a Service Tariffs by category"}]
["Supporting Table SA13b",{"$f":"A125&\" Service Tariffs by category - explanatory\"","v":"Supporting Table SA13b Service Tariffs by category - explanatory"}]
["Supporting Table SA14",{"$f":"A126&\" Household bills\"","v":"Supporting Table SA14 Household bills"}]
["Supporting Table SA15",{"$f":"A127&\" Investment particulars by type\"","v":"Supporting Table SA15 Investment particulars by type"}]
["Supporting Table SA16",{"$f":"A128&\" Investment particulars by maturity\"","v":"Supporting Table SA16 Investment particulars by maturity"}]
["Supporting Table SA17",{"$f":"A129&\" Borrowing\"","v":"Supporting Table SA17 Borrowing"}]
["Supporting Table SA18",{"$f":"A130&\" Transfers and grant receipts\"","v":"Supporting Table SA18 Transfers and grant receipts"}]
["Supporting Table SA19",{"$f":"A131&\" Expenditure on transfers and grant programme\"","v":"Supporting Table SA19 Expenditure on transfers and grant programme"}]
["Supporting Table SA20",{"$f":"A132&\" Reconciliation of transfers, grant receipts and unspent funds\"","v":"Supporting Table SA20 Reconciliation of transfers, grant receipts and unspent funds"}]
["Supporting Table SA21",{"$f":"A133&\" Transfers and grants made by the municipality\"","v":"Supporting Table SA21 Transfers and grants made by the municipality"}]
["Supporting Table SA22",{"$f":"A134&\" Summary councillor and staff benefits\"","v":"Supporting Table SA22 Summary councillor and staff benefits"}]
["Supporting Table SA23",{"$f":"A135&\" Salaries, allowances & benefits (political office bearers/councillors/senior managers)\"","v":"Supporting Table SA23 Salaries, allowances & benefits (political office bearers/councillors/senior managers)"}]
["Supporting Table SA24",{"$f":"A136&\" Summary of personnel numbers\"","v":"Supporting Table SA24 Summary of personnel numbers"}]
["Supporting Table SA25",{"$f":"IF(Consolques=\"YES\",E137,F137)","v":"Supporting Table SA25 Budgeted monthly revenue and expenditure"},null,null,{"$f":"A137&\" Consolidated budgeted monthly revenue and expenditure\"","v":"Supporting Table SA25 Consolidated budgeted monthly revenue and expenditure"},{"$f":"A137&\" Budgeted monthly revenue and expenditure\"","v":"Supporting Table SA25 Budgeted monthly revenue and expenditure"}]
["Supporting Table SA26","Supporting Table SA26 Budgeted monthly revenue and expenditure (municipal vote)",null,null,{"$f":"A138&\" Consolidated budgeted monthly revenue and expenditure (municipal vote)\"","v":"Supporting Table SA26 Consolidated budgeted monthly revenue and expenditure (municipal vote)"},{"$f":"A138&\" Budgeted monthly revenue and expenditure (municipal vote)\"","v":"Supporting Table SA26 Budgeted monthly revenue and expenditure (municipal vote)"}]
["Supporting Table SA27","Supporting Table SA27 Budgeted monthly revenue and expenditure (functional classification)",null,null,{"$f":"A139&\" Consolidated budgeted monthly revenue and expenditure (functional classification)\"","v":"Supporting Table SA27 Consolidated budgeted monthly revenue and expenditure (functional classification)"},{"$f":"A139&\" Budgeted monthly revenue and expenditure (functional classification)\"","v":"Supporting Table SA27 Budgeted monthly revenue and expenditure (functional classification)"}]
["Supporting Table SA28","Supporting Table SA28 Budgeted monthly capital expenditure (municipal vote)",null,null,{"$f":"A140&\" Consolidated budgeted monthly capital expenditure (municipal vote)\"","v":"Supporting Table SA28 Consolidated budgeted monthly capital expenditure (municipal vote)"},{"$f":"A140&\" Budgeted monthly capital expenditure (municipal vote)\"","v":"Supporting Table SA28 Budgeted monthly capital expenditure (municipal vote)"}]
["Supporting Table SA29","Supporting Table SA29 Budgeted monthly capital expenditure (functional classification)",null,null,{"$f":"A141&\" Consolidated budgeted monthly capital expenditure (functional classification)\"","v":"Supporting Table SA29 Consolidated budgeted monthly capital expenditure (functional classification)"},{"$f":"A141&\" Budgeted monthly capital expenditure (functional classification)\"","v":"Supporting Table SA29 Budgeted monthly capital expenditure (functional classification)"}]
["Supporting Table SA30","Supporting Table SA30 Budgeted monthly cash flow",null,null,{"$f":"A142&\" Consolidated budgeted monthly cash flow\"","v":"Supporting Table SA30 Consolidated budgeted monthly cash flow"},{"$f":"A142&\" Budgeted monthly cash flow\"","v":"Supporting Table SA30 Budgeted monthly cash flow"}]
["Supporting Table SA31","NOT REQUIRED - municipality does not have entities",null,null,{"$f":"A143&\" Aggregated entity budget\"","v":"Supporting Table SA31 Aggregated entity budget"},"NOT REQUIRED - municipality does not have entities"]
["Supporting Table SA32",{"$f":"A144&\" List of external mechanisms\"","v":"Supporting Table SA32 List of external mechanisms"}]
["Supporting Table SA33",{"$f":"A145&\" Contracts having future budgetary implications\"","v":"Supporting Table SA33 Contracts having future budgetary implications"}]
["Supporting Table SA34a",{"$f":"IF(Consolques=\"YES\",E146,F146)","v":"Supporting Table SA34a Capital expenditure on new assets by asset class"},null,null,{"$f":"A146&\" Consolidated capital expenditure on new assets by asset class\"","v":"Supporting Table SA34a Consolidated capital expenditure on new assets by asset class"},{"$f":"A146&\" Capital expenditure on new assets by asset class\"","v":"Supporting Table SA34a Capital expenditure on new assets by asset class"}]
["Supporting Table SA34b","Supporting Table SA34b Capital expenditure on the renewal of existing assets by asset class",null,null,{"$f":"A147&\" Consolidated capital expenditure on the renewal of existing assets by asset class\"","v":"Supporting Table SA34b Consolidated capital expenditure on the renewal of existing assets by asset class"},{"$f":"A147&\" Capital expenditure on the renewal of existing assets by asset class\"","v":"Supporting Table SA34b Capital expenditure on the renewal of existing assets by asset class"}]
["Supporting Table SA34c","Supporting Table SA34c Repairs and maintenance expenditure by asset class",null,null,{"$f":"A148&\" Consolidated repairs and maintenance by asset class\"","v":"Supporting Table SA34c Consolidated repairs and maintenance by asset class"},{"$f":"A148&\" Repairs and maintenance expenditure by asset class\"","v":"Supporting Table SA34c Repairs and maintenance expenditure by asset class"}]
["Supporting Table SA34d",{"$f":"IF(Consolques=\"YES\",E149,F149)","v":"Supporting Table SA34d Depreciation by asset class"},null,null,{"$f":"A149&\" Consolidated Depreciation by asset class\"","v":"Supporting Table SA34d Consolidated Depreciation by asset class"},{"$f":"A149&\" Depreciation by asset class\"","v":"Supporting Table SA34d Depreciation by asset class"}]
["Supporting Table SA34e",{"$f":"IF(Consolques=\"YES\",E150,F150)","v":"Supporting Table SA34e Capital expenditure on the upgrading of existing assets by asset class"},null,null,{"$f":"A150&\" Consolidated capital expenditure on the upgrading of existing assets by asset class\"","v":"Supporting Table SA34e Consolidated capital expenditure on the upgrading of existing assets by asset class"},{"$f":"A150&\" Capital expenditure on the upgrading of existing assets by asset class\"","v":"Supporting Table SA34e Capital expenditure on the upgrading of existing assets by asset class"}]
["Supporting Table SA35","Supporting Table SA35 Future financial implications of the capital budget",null,null,{"$f":"A151&\" Consolidated future financial implications of the capital budget\"","v":"Supporting Table SA35 Consolidated future financial implications of the capital budget"},{"$f":"A151& \" Future financial implications of the capital budget\"","v":"Supporting Table SA35 Future financial implications of the capital budget"}]
["Supporting Table SA36","Supporting Table SA36 Detailed capital budget",null,null,{"$f":"A152&\" Consolidated detailed capital budget\"","v":"Supporting Table SA36 Consolidated detailed capital budget"},{"$f":"A152& \" Detailed capital budget\"","v":"Supporting Table SA36 Detailed capital budget"}]
["Supporting Table SA37","Supporting Table SA37 Projects delayed from previous financial year/s",null,null,{"$f":"A153&\" Consolidated projects delayed from previous financial year/s\"","v":"Supporting Table SA37 Consolidated projects delayed from previous financial year/s"},{"$f":"A153& \" Projects delayed from previous financial year/s\"","v":"Supporting Table SA37 Projects delayed from previous financial year/s"}]
["Supporting Table SA38",{"$f":"IF(Consolques=\"YES\",E154,F154)","v":"Supporting Table SA38 Detailed operational projects"},null,null,{"$f":"A154&\" Consolidated detailed operational projects\"","v":"Supporting Table SA38 Consolidated detailed operational projects"},{"$f":"A154& \" Detailed operational projects\"","v":"Supporting Table SA38 Detailed operational projects"}]
[]
["Budget Charts","Charts","Cross reference"]
["Chart A1 ",{"$f":"A157&\"Revenue by Municipal Vote\"","v":"Chart A1 Revenue by Municipal Vote"}]
["Chart A2 ",{"$f":"A158&\"Expenditure by Municipal Vote\"","v":"Chart A2 Expenditure by Municipal Vote"}]
["Chart A3 ",{"$f":"A159&\"Revenue by Standard Classification\"","v":"Chart A3 Revenue by Standard Classification"},"A2"]
["Chart A4 ",{"$f":"A160&\"Expenditure by Standard Classification\"","v":"Chart A4 Expenditure by Standard Classification"},"A2"]
["Chart A5 ",{"$f":"A161&\"Revenue by Major Source (refer 'Minor' source for 'Other Revenue' allocation\"","v":"Chart A5 Revenue by Major Source (refer 'Minor' source for 'Other Revenue' allocation"},"A3"]
["Chart A6 ",{"$f":"A162&\"Revenue by Minor Source (Other)\"","v":"Chart A6 Revenue by Minor Source (Other)"},"A3"]
["Chart A7 ",{"$f":"A163&\"Expenditure by Major Type\"","v":"Chart A7 Expenditure by Major Type"},"A3"]
["Chart A8 ",{"$f":"A164&\"Expenditure by Minor Type (Other)\"","v":"Chart A8 Expenditure by Minor Type (Other)"},"A3"]
["Chart A9 ",{"$f":"A165&\"Capital Expenditure by Municipal Vote/Appropriation (Major)\"","v":"Chart A9 Capital Expenditure by Municipal Vote/Appropriation (Major)"},"A5"]
["Chart A10 ",{"$f":"A166&\"Capital Expenditure by Municipal Vote/Appropriation (Minor)\"","v":"Chart A10 Capital Expenditure by Municipal Vote/Appropriation (Minor)"},"A5"]
["Chart A11 ",{"$f":"A166&\"Capital Expenditure by Standard Classification\"","v":"Chart A10 Capital Expenditure by Standard Classification"},"A5"]
["Chart A12 ",{"$f":"A168&\"Capital expenditure performance trend\"","v":"Chart A12 Capital expenditure performance trend"},"A5"]
["Chart A13 ",{"$f":"A169&\"Capital funding by Source\"","v":"Chart A13 Capital funding by Source"},"A5"]
["Chart A14 ",{"$f":"A170&\"Cash flow trend\"","v":"Chart A14 Cash flow trend"},"A7"]
["Chart A15 ",{"$f":"A171&\"IDP Strategic Objective - Revenue\"","v":"Chart A15 IDP Strategic Objective - Revenue"},"Table A4"]
["Chart A16 ",{"$f":"A172&\"IDP Strategic Objective - Expenditure\"","v":"Chart A16 IDP Strategic Objective - Expenditure"},"Table A5"]
["Chart A17 ",{"$f":"A173&\"IDP Strategic Objective - Capital Expenditure\"","v":"Chart A17 IDP Strategic Objective - Capital Expenditure"},"Table A6"]
["Chart A18 ",{"$f":"A174&\"Debt (borrowing to Total Revenue)\"","v":"Chart A18 Debt (borrowing to Total Revenue)"},"Table A8"]
["Chart A19 ",{"$f":"A175&\"Debtors' trend analysis\"","v":"Chart A19 Debtors' trend analysis"},"Table A8"]
["Chart A20 ",{"$f":"A176&\"Distribution losses\"","v":"Chart A20 Distribution losses"},"Table A8"]
["Chart A21 ",{"$f":"A177&\"Borrowed funding of capital expenditure\"","v":"Chart A21 Borrowed funding of capital expenditure"},"Table A8"]
["Chart A22 ",{"$f":"A178&\"Expenditure analysis (% of Revenue)\"","v":"Chart A22 Expenditure analysis (% of Revenue)"},"Table A8"]
["Chart A23 ",{"$f":"A179&\"Increases in service charges\"","v":"Chart A23 Increases in service charges"},"Table A10"]

{"sheet":"Lookup and lists","index":4,"n_rows":308,"n_cols":30,"rows_kept":308,"cut":false,"hidden":true,"merged":[]}
["Description",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"Lists",null,null,null,null,null,null,null,"Grants:","National - opex","Provincial - opex","National - capex","Provincial - capex"]
[{"$f":"'Template names'!C2","v":"Prior year -1"},"2005/06","2006/07","2007/08",{"$f":"E1-2&\"/\"&RIGHT(E1,2)-1","v":"2008/9"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19",null,"Yes","<1","<4","Market","Land & impr.","Yes","Uniform","Yrs",null,"Local Government Equitable Share","Health subsidy"," Municipal Infrastructure Grant (MIG)","Agriculture"]
[{"$f":"'Template names'!C3","v":"Prior year -2"},"2004/05","2005/06","2006/07",{"$f":"E1-3&\"/\"&RIGHT(E1,2)-2","v":"2007/8"},"2008/9","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18",null,"No",1,4,"Dep.Replace","Land only","No","Variable","Mths",null,"RSC Levy Replacement ","Ambulance subsidy"," Public Transport and Systems","Education"]
[{"$f":"'Template names'!C4","v":"Prior year -3"},"2003/04","2004/05","2005/06",{"$f":"E1-4&\"/\"&RIGHT(E1,2)-3","v":"2006/7"},"2007/8","2008/9","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17",null,null,2,5,"Other","Other",null,null,null,null,"Finance Management ","Housing","Rural Transport Services and Infrastructure","Health"]
[{"$f":"'Template names'!C5","v":"Year in which budget is being prepared"},"Current Year 2006/07","Current Year 2007/08","Current Year 2008/09",{"$f":"\"Current Year \"& E1-1&\"/\"&RIGHT(E1,2)","v":"Current Year 2009/10"},"Current Year 2010/11","Current Year 2011/12","Current Year 2012/13","Current Year 2013/14","Current Year 2014/15","Current Year 2015/16","Current Year 2016/17","Current Year 2017/18","Current Year 2018/19","Current Year 2019/20",null,null,3,6,null,null,null,null,null,null,"Municipal Systems Improvement","Sport and Recreation","Regional Bulk Infrastructure","Housing and Local Government "]
[{"$f":"'Template names'!C6","v":"Year in which budget is being prepared"},"2006/07","2007/08","2008/09",{"$f":"E1-1&\"/\"&RIGHT(E1,2)","v":"2009/10"},"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20",null,null,4,"6-10",null,null,null,null,null,null,"Water Services Operating Subsidy ",null,"Rural Households Infrastructure ","Other Departments"]
[{"$f":"'Template names'!C7","v":"MTREF name"},"2007/08 Medium Term Revenue & Expenditure Framework","2008/09 Medium Term Revenue & Expenditure Framework","2009/10 Medium Term Revenue & Expenditure Framework",{"$f":"E1&\"/\"&RIGHT(E1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2010/11 Medium Term Revenue & Expenditure Framework"},"2011/12 Medium Term Revenue & Expenditure Framework","2012/13 Medium Term Revenue & Expenditure Framework","2013/14 Medium Term Revenue & Expenditure Framework","2014/15 Medium Term Revenue & Expenditure Framework","2015/16 Medium Term Revenue & Expenditure Framework","2016/17 Medium Term Revenue & Expenditure Framework","2017/18 Medium Term Revenue & Expenditure Framework","2018/19 Medium Term Revenue & Expenditure Framework","2019/20 Medium Term Revenue & Expenditure Framework","2020/21 Medium Term Revenue & Expenditure Framework",null,null,5,">10",null,null,null,null,null,null,"Energy Efficiency  and Demand Management",null,"Neighbourhood Development Partnership","Public Works, Roads, Transport "]
[{"$f":"'Template names'!C15","v":"1st year of MTREF"},"Budget Year 2007/08","Budget Year 2008/09","Budget Year 2009/10",{"$f":"\"Budget Year \"&E1&\"/\"&RIGHT(E1,2)+1","v":"Budget Year 2010/11"},"Budget Year 2011/12","Budget Year 2012/13","Budget Year 2013/14","Budget Year 2014/15","Budget Year 2015/16","Budget Year 2016/17","Budget Year 2017/18","Budget Year 2018/19","Budget Year 2019/20","Budget Year 2020/21",null,null,">5",null,null,null,null,null,null,null,"Integrated National Electrification Programme",null,"2010 FIFA World Cup Stadiums Development","Sport and Recreation"]
[{"$f":"'Template names'!C16","v":"2nd year of MTREF"},"Budget Year +1 2008/09","Budget Year +1 2009/10","Budget Year +1 2010/11",{"$f":"\"Budget Year +1 \"&E1+1&\"/\"&RIGHT(E1,2)+2","v":"Budget Year +1 2011/12"},"Budget Year +1 2012/13","Budget Year +1 2013/14","Budget Year +1 2014/15","Budget Year +1 2015/16","Budget Year +1 2016/17","Budget Year +1 2017/18","Budget Year +1 2018/19","Budget Year +1 2019/20","Budget Year +1 2020/21","Budget Year +1 2021/22",null,null,null,null,null,null,null,null,null,null,"Municipal Drought Relief "]
[{"$f":"'Template names'!C17","v":"3rd year of MTREF"},"Budget Year +2 2009/10","Budget Year +2 2010/11","Budget Year +2 2011/12",{"$f":"\"Budget Year +2 \"&E1+2&\"/\"&RIGHT(E1,2)+3","v":"Budget Year +2 2012/13"},"Budget Year +2 2013/14","Budget Year +2 2014/15","Budget Year +2 2015/16","Budget Year +2 2016/17","Budget Year +2 2017/18","Budget Year +2 2018/19","Budget Year +2 2019/20","Budget Year +2 2020/21","Budget Year +2 2021/22","Budget Year +2 2022/23",null,null,null,null,null,null,null,null,null,null,"2010 FIFA World Cup Operating"]
[{"$f":"'Template names'!C18","v":"1st yr of long term forecast"},"Forecast 2010/11","Forecast 2011/12","Forecast 2012/13",{"$f":"\"Forecast \"&E1+3&\"/\"&RIGHT(E1,2)+4","v":"Forecast 2013/14"},"Forecast 2014/15","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24",null,null,null,null,null,null,null,null,null,null,"Electricity Demand Side Management"]
[{"$f":"'Template names'!C19","v":"Next yr of long term forecast"},"Forecast 2011/12","Forecast 2012/13","Forecast 2013/14",{"$f":"\"Forecast \"&E1+4&\"/\"&RIGHT(E1,2)+5","v":"Forecast 2014/15"},"Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25",null,null,null,null,null,null,null,null,null,null,"EPWP Incentive"]
[{"$f":"'Template names'!C20","v":"Next yr of long term forecast"},"Forecast 2012/13","Forecast 2013/14","Forecast 2014/15",{"$f":"\"Forecast \"&E1+5&\"/\"&RIGHT(E1,2)+6","v":"Forecast 2015/16"},"Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26"]
[{"$f":"'Template names'!C21","v":"Next yr of long term forecast"},"Forecast 2013/14","Forecast 2014/15","Forecast 2015/16",{"$f":"\"Forecast \"&E1+6&\"/\"&RIGHT(E1,2)+7","v":"Forecast 2016/17"},"Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,null,null,null,null,null,null,null,null,null,"Asset Class","Asset sub-class old","Asset sub-class","IUDF","MTSF"]
[{"$f":"'Template names'!C22","v":"Next yr of long term forecast"},"Forecast 2014/15","Forecast 2015/16","Forecast 2016/17",{"$f":"\"Forecast \"&E1+7&\"/\"&RIGHT(E1,2)+8","v":"Forecast 2017/18"},"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28"]
[{"$f":"'Template names'!C23","v":"Next yr of long term forecast"},"Forecast 2015/16","Forecast 2016/17","Forecast 2017/18",{"$f":"\"Forecast \"&E1+8&\"/\"&RIGHT(E1,2)+9","v":"Forecast 2018/19"},"Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29",null,null,null,null,null,null,null,null,null,null,"Roads Infrastructure","Roads, Pavements & Bridges","Roads","Spatial integration","Quality basic education"]
[{"$f":"'Template names'!C24","v":"Next yr of long term forecast"},"Forecast 2016/17","Forecast 2017/18","Forecast 2018/19",{"$f":"\"Forecast \"&E1+9&\"/\"&RIGHT(E1,2)+10","v":"Forecast 2019/20"},"Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30",null,null,null,null,null,null,null,null,null,null,"Storm water Infrastructure","Storm water","Road Structures","Inclusion and access","A long and healthy life for all South Africans"]
[{"$f":"'Template names'!C25","v":"Next yr of long term forecast"},"Forecast 2017/18","Forecast 2018/19","Forecast 2019/20",{"$f":"\"Forecast \"&E1+10&\"/\"&RIGHT(E1,2)+11","v":"Forecast 2020/21"},"Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31",null,null,null,null,null,null,null,null,null,null,"Electrical Infrastructure","Generation","Road Furniture","Growth","All people in South Africa are and feel safe"]
[{"$f":"'Template names'!C26","v":"Next yr of long term forecast"},"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21",{"$f":"\"Forecast \"&E1+11&\"/\"&RIGHT(E1,2)+12","v":"Forecast 2021/22"},"Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32",null,null,null,null,null,null,null,null,null,null,"Water Supply Infrastructure","Transmission & Reticulation","Capital Spares","Governance","Decent employment through inclusive growth"]
[{"$f":"'Template names'!C27","v":"Next yr of long term forecast"},"Forecast 2019/20","Forecast 2020/21","Forecast 2021/22",{"$f":"\"Forecast \"&E1+12&\"/\"&RIGHT(E1,2)+13","v":"Forecast 2022/23"},"Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33",null,null,null,null,null,null,null,null,null,null,"Sanitation Infrastructure","Street Lighting","Drainage Collection",null,"A skilled and capable workforce to support an inclusive growth path"]
[{"$f":"'Template names'!C28","v":"Next yr of long term forecast"},"Forecast 2020/21","Forecast 2021/22","Forecast 2022/23",{"$f":"\"Forecast \"&E1+13&\"/\"&RIGHT(E1,2)+14","v":"Forecast 2023/24"},"Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34",null,null,null,null,null,null,null,null,null,null,"Solid Waste Infrastructure","Dams & Reservoirs","Storm water Conveyance",null,"An efficient, competitive and responsive economic infrastructure network"]
[{"$f":"'Template names'!C29","v":"Next yr of long term forecast"},"Forecast 2021/22","Forecast 2022/23","Forecast 2023/24",{"$f":"\"Forecast \"&E1+14&\"/\"&RIGHT(E1,2)+15","v":"Forecast 2024/25"},"Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34","Forecast 2034/35",null,null,null,null,null,null,null,null,null,null,"Rail Infrastructure","Water purification","Attenuation",null,"Vibrant, equitable, sustainable rural communities contributing towards food security for all"]
["Adjustments Budget","Annual target 2007/08","Annual target 2008/09","Annual target 2009/10",{"$f":"\"Annual target \" & E1&\"/\"&RIGHT(E1,2)+1","v":"Annual target 2010/11"},"Annual target 2011/12","Annual target 2012/13","Annual target 2013/14","Annual target 2014/15","Annual target 2015/16","Annual target 2016/17","Annual target 2017/18","Annual target 2018/19","Annual target 2019/20","Annual target 2020/21",null,null,null,null,null,null,null,null,null,null,"Coastal Infrastructure","Reticulation","Power Plants",null,"Sustainable human settlements and improved quality of household life"]
[{"$f":"A23","v":"Adjustments Budget"},"Revised target 2007/08","Revised target 2008/09","Revised target 2009/10",{"$f":"\"Revised target \"& E1&\"/\"&RIGHT(E1,2)+1","v":"Revised target 2010/11"},"Revised target 2011/12","Revised target 2012/13","Revised target 2013/14","Revised target 2014/15","Revised target 2015/16","Revised target 2016/17","Revised target 2017/18","Revised target 2018/19","Revised target 2019/20","Revised target 2020/21",null,null,null,null,null,null,null,null,null,null,"Information and Communication Infrastructure","Sewerage purification","HV Substations",null,"Responsive, accountable, effective and efficient local government"]
["NOTE: This sheet should not be directly amended - select headings from sheet 'S'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Facilities","Waste Management","HV Switching Station",null,"Protect and enhance our environmental assets and natural resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation Facilities","Transportation","HV Transmission Conductors",null,"Create a better South Africa and contribute to a better Africa and a better world"]
["Name link",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heritage assets","Gas","MV Substations",null,"An efficient, effective and development-oriented public service"]
["Name of Muni",{"$f":"INDEX(B29:B307,B27,1)","v":"LIM331 Greater Giyani"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Generating","Parks & gardens","MV Switching Stations",null,"A comprehensive, responsive and sustainable social protection system"]
[null,"Choose name from list","Set name on 'Instructions' sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-revenue Generating","Sportsfields & stadia","MV Networks",null,"A diverse, socially cohesive society with a common national identity"]
[null,"BUF Buffalo City","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Buildings","Swimming pools","LV Networks"]
[null,"NMA Nelson Mandela Bay","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing","Community halls","Capital Spares"]
[null,"EC101 Dr Beyers Naude","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biological or Cultivated Assets","Libraries","Dams and Weirs"]
[null,"EC102 Blue Crane Route","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servitudes","Recreational facilities","Boreholes"]
[null,"EC104 Makana","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licences and Rights","Fire, safety & emergency","Reservoirs"]
[null,"EC105 Ndlambe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Equipment","Security and policing","Pump Stations"]
[null,"EC106 Sundays River Valley","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and Office Equipment","Buses","Water Treatment Works"]
[null,"EC108 Kouga","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery and Equipment","Clinics","Bulk Mains"]
[null,"EC109 Kou-Kamma","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport Assets","Museums & Art Galleries","Distribution"]
[null,"DC10 Sarah Baartman","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land","Cemeteries","Distribution Points"]
[null,"EC121 Mbhashe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoo's, Marine and Non-biological Animals","Social rental housing","PRV Stations"]
[null,"EC122 Mnquma","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings","Capital Spares"]
[null,"EC123 Great Kei","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing development","Pump Station"]
[null,"EC124 Amahlathi","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General vehicles","Reticulation"]
[null,"EC126 Ngqushwa","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Refuse","Waste Water Treatment Works"]
[null,"EC129 Raymond Mhlaba","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Fire","Outfall Sewers"]
[null,"DC12 Amathole","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Conservancy","Toilet Facilities"]
[null,"EC131 Inxuba Yethemba","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Ambulances","Capital Spares"]
[null,"EC135 Intsika Yethu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & equipment","Landfill Sites"]
[null,"EC136 Emalahleni (Ec)","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computers - hardware/equipment","Waste Transfer Stations"]
[null,"EC137 Engcobo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and other office equipment","Waste Processing Facilities"]
[null,"EC138 Sakhisizwe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abattoirs","Waste Drop-off Points"]
[null,"EC139 Enoch Mgijima","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Markets","Waste Separation Facilities"]
[null,"DC13 Chris Hani","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civic Land and Buildings","Electricity Generation Facilities"]
[null,"EC141 Elundini","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Buildings","Capital Spares"]
[null,"EC142 Senqu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Land","Rail Lines"]
[null,"EC145 Walter Sisulu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus Assets - (Investment or Inventory)","Rail Structures"]
[null,"DC14 Joe Gqabi","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computers - software & programming","Rail Furniture"]
[null,"EC153 Ngquza Hills","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Drainage Collection"]
[null,"EC154 Port St Johns","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storm water Conveyance"]
[null,"EC155 Nyandeni","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA16 - Investments",null,"Attenuation"]
[null,"EC156 Mhlontlo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security","Interest rate","MV Substations"]
[null,"EC157 King Sabata Dalindyebo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Fixed","LV Networks"]
[null,"DC15 O .R. Tambo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No","Variable","Capital Spares"]
[null,"EC441 Matatiele","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sand Pumps"]
[null,"EC442 Umzimvubu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piers"]
[null,"EC443 Mbizana","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA36, SA37 - Capital projects",null,"Revetments"]
[null,"EC444 Ntabankulu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,"Promenades"]
[null,"DC44 Alfred Nzo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,"Capital Spares"]
[null,"MAN Mangaung","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Centres"]
[null,"FS161 Letsemeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Layers"]
[null,"FS162 Kopanong","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Layers"]
[null,"FS163 Mohokare","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC16 Xhariep","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halls"]
[null,"FS181 Masilonyana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centres"]
[null,"FS182 Tokologo","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crèches"]
[null,"FS183 Tswelopele","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinics/Care Centres"]
[null,"FS184 Matjhabeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fire/Ambulance Stations"]
[null,"FS185 Nala","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Testing Stations"]
[null,"DC18 Lejweleputswa","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Museums"]
[null,"FS191 Setsoto","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Galleries"]
[null,"FS192 Dihlabeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Theatres"]
[null,"FS193 Nketoana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libraries"]
[null,"FS194 Maluti-a-Phofung","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cemeteries/Crematoria"]
[null,"FS195 Phumelela","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police"]
[null,"FS196 Mantsopa","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purls"]
[null,"DC19 Thabo Mofutsanyana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Open Space"]
[null,"FS201 Moqhaka","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nature Reserves"]
[null,"FS203 Ngwathe","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Ablution Facilities"]
[null,"FS204 Metsimaholo","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Markets"]
[null,"FS205 Mafube","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stalls"]
[null,"DC20 Fezile Dabi","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abattoirs"]
[null,"EKU City of Ekurhuleni","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Airports"]
[null,"JHB City Of Johannesburg","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxi Ranks/Bus Terminals"]
[null,"TSH City Of Tshwane","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"GT421 Emfuleni","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indoor Facilities"]
[null,"GT422 Midvaal","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outdoor Facilities"]
[null,"GT423 Lesedi","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC42 Sedibeng","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monuments"]
[null,"GT481 Mogale City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Buildings"]
[null,"GT484 Merafong City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Works of Art"]
[null,"GT485 Rand West City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conservation Areas"]
[null,"DC48 West Rand","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Heritage"]
[null,"ETH eThekwini","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Property"]
[null,"KZN212 Umdoni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unimproved Property"]
[null,"KZN213 Umzumbe","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipal Offices"]
[null,"KZN214 uMuziwabantu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay/Enquiry Points"]
[null,"KZN216 Ray Nkonyeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Plan Offices"]
[null,"DC21 Ugu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workshops"]
[null,"KZN221 uMshwathi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards"]
[null,"KZN222 uMngeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stores"]
[null,"KZN223 Mpofana","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laboratories"]
[null,"KZN224 Impendle","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Training Centres"]
[null,"KZN225 Msunduzi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacturing Plant"]
[null,"KZN226 Mkhambathini","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depots"]
[null,"KZN227 Richmond","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC22 uMgungundlovu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Housing"]
[null,"KZN235 Okhahlamba","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Housing"]
[null,"KZN237 Inkosi Langalibalele","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"KZN238 Alfred Duma","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Rights"]
[null,"DC23 Uthukela","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effluent Licenses"]
[null,"KZN241 Endumeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste Licenses"]
[null,"KZN242 Nquthu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Software and Applications"]
[null,"KZN244 Msinga","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Settlement Software Applications"]
[null,"KZN245 Umvoti","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unspecified"]
[null,"DC24 Umzinyathi","KZN KWAZULU-NATAL"]
[null,"KZN252 Newcastle","KZN KWAZULU-NATAL"]
[null,"KZN253 Emadlangeni","KZN KWAZULU-NATAL"]
[null,"KZN254 Dannhauser","KZN KWAZULU-NATAL"]
[null,"DC25 Amajuba","KZN KWAZULU-NATAL"]
[null,"KZN261 eDumbe","KZN KWAZULU-NATAL"]
[null,"KZN262 uPhongolo","KZN KWAZULU-NATAL"]
[null,"KZN263 Abaqulusi","KZN KWAZULU-NATAL"]
[null,"KZN265 Nongoma","KZN KWAZULU-NATAL"]
[null,"KZN266 Ulundi","KZN KWAZULU-NATAL"]
[null,"DC26 Zululand","KZN KWAZULU-NATAL"]
[null,"KZN271 Umhlabuyalingana","KZN KWAZULU-NATAL"]
[null,"KZN272 Jozini","KZN KWAZULU-NATAL"]
[null,"KZN275 Mtubatuba","KZN KWAZULU-NATAL"]
[null,"KZN276 Hlabisa Big Five","KZN KWAZULU-NATAL"]
[null,"DC27 Umkhanyakude","KZN KWAZULU-NATAL"]
[null,"KZN281 Mfolozi","KZN KWAZULU-NATAL"]
[null,"KZN282 uMhlathuze","KZN KWAZULU-NATAL"]
[null,"KZN284 uMlalazi","KZN KWAZULU-NATAL"]
[null,"KZN285 Mthonjaneni","KZN KWAZULU-NATAL"]
[null,"KZN286 Nkandla","KZN KWAZULU-NATAL"]
[null,"DC28 King Cetshwayo","KZN KWAZULU-NATAL"]
[null,"KZN291 Mandeni","KZN KWAZULU-NATAL"]
[null,"KZN292 KwaDukuza","KZN KWAZULU-NATAL"]
[null,"KZN293 Ndwedwe","KZN KWAZULU-NATAL"]
[null,"KZN294 Maphumulo","KZN KWAZULU-NATAL"]
[null,"DC29 iLembe","KZN KWAZULU-NATAL"]
[null,"KZN433 Greater Kokstad","KZN KWAZULU-NATAL"]
[null,"KZN434 Ubuhlebezwe","KZN KWAZULU-NATAL"]
[null,"KZN435 Umzimkhulu","KZN KWAZULU-NATAL"]
[null,"KZN436 Dr Nkosazana Dlamini Zuma","KZN KWAZULU-NATAL"]
[null,"DC43 Harry Gwala","KZN KWAZULU-NATAL"]
[null,"LIM331 Greater Giyani","LIM LIMPOPO"]
[null,"LIM332 Greater Letaba","LIM LIMPOPO"]
[null,"LIM333 Greater Tzaneen","LIM LIMPOPO"]
[null,"LIM334 Ba-Phalaborwa","LIM LIMPOPO"]
[null,"LIM335 Maruleng","LIM LIMPOPO"]
[null,"DC33 Mopani","LIM LIMPOPO"]
[null,"LIM341 Musina","LIM LIMPOPO"]
[null,"LIM343 Thulamela","LIM LIMPOPO"]
[null,"LIM344 Makhado","LIM LIMPOPO"]
[null,"LIM345 Collins Chabane","LIM LIMPOPO"]
[null,"DC34 Vhembe","LIM LIMPOPO"]
[null,"LIM351 Blouberg","LIM LIMPOPO"]
[null,"LIM353 Molemole","LIM LIMPOPO"]
[null,"LIM354 Polokwane","LIM LIMPOPO"]
[null,"LIM355 Lepelle-Nkumpi","LIM LIMPOPO"]
[null,"DC35 Capricorn","LIM LIMPOPO"]
[null,"LIM361 Thabazimbi","LIM LIMPOPO"]
[null,"LIM362 Lephalale","LIM LIMPOPO"]
[null,"LIM366 Bela Bela","LIM LIMPOPO"]
[null,"LIM367 Mogalakwena","LIM LIMPOPO"]
[null,"LIM368 Modimolle-Mookgopong","LIM LIMPOPO"]
[null,"DC36 Waterberg","LIM LIMPOPO"]
[null,"LIM471 Ephraim Mogale","LIM LIMPOPO"]
[null,"LIM472 Elias Motsoaledi","LIM LIMPOPO"]
[null,"LIM473 Makhuduthamaga","LIM LIMPOPO"]
[null,"LIM476 Tubatse Fetakgomo","LIM LIMPOPO"]
[null,"DC47 Sekhukhune","LIM LIMPOPO"]
[null,"MP301 Albert Luthuli","MP MPUMALANGA"]
[null,"MP302 Msukaligwa","MP MPUMALANGA"]
[null,"MP303 Mkhondo","MP MPUMALANGA"]
[null,"MP304 Pixley Ka Seme (MP)","MP MPUMALANGA"]
[null,"MP305 Lekwa","MP MPUMALANGA"]
[null,"MP306 Dipaleseng","MP MPUMALANGA"]
[null,"MP307 Govan Mbeki","MP MPUMALANGA"]
[null,"DC30 Gert Sibande","MP MPUMALANGA"]
[null,"MP311 Victor Khanye","MP MPUMALANGA"]
[null,"MP312 Emalahleni (Mp)","MP MPUMALANGA"]
[null,"MP313 Steve Tshwete","MP MPUMALANGA"]
[null,"MP314 Emakhazeni","MP MPUMALANGA"]
[null,"MP315 Thembisile Hani","MP MPUMALANGA"]
[null,"MP316 Dr J.S. Moroka","MP MPUMALANGA"]
[null,"DC31 Nkangala","MP MPUMALANGA"]
[null,"MP321 Thaba Chweu","MP MPUMALANGA"]
[null,"MP324 Nkomazi","MP MPUMALANGA"]
[null,"MP325 Bushbuckridge","MP MPUMALANGA"]
[null,"MP326 City of Mbombela","MP MPUMALANGA"]
[null,"DC32 Ehlanzeni","MP MPUMALANGA"]
[null,"NC451 Joe Morolong","NC NORTHERN CAPE"]
[null,"NC452 Ga-Segonyana","NC NORTHERN CAPE"]
[null,"NC453 Gamagara","NC NORTHERN CAPE"]
[null,"DC45 John Taolo Gaetsewe","NC NORTHERN CAPE"]
[null,"NC061 Richtersveld","NC NORTHERN CAPE"]
[null,"NC062 Nama Khoi","NC NORTHERN CAPE"]
[null,"NC064 Kamiesberg","NC NORTHERN CAPE"]
[null,"NC065 Hantam","NC NORTHERN CAPE"]
[null,"NC066 Karoo Hoogland","NC NORTHERN CAPE"]
[null,"NC067 Khai-Ma","NC NORTHERN CAPE"]
[null,"DC6 Namakwa","NC NORTHERN CAPE"]
[null,"NC071 Ubuntu","NC NORTHERN CAPE"]
[null,"NC072 Umsobomvu","NC NORTHERN CAPE"]
[null,"NC073 Emthanjeni","NC NORTHERN CAPE"]
[null,"NC074 Kareeberg","NC NORTHERN CAPE"]
[null,"NC075 Renosterberg","NC NORTHERN CAPE"]
[null,"NC076 Thembelihle","NC NORTHERN CAPE"]
[null,"NC077 Siyathemba","NC NORTHERN CAPE"]
[null,"NC078 Siyancuma","NC NORTHERN CAPE"]
[null,"DC7 Pixley Ka Seme (Nc)","NC NORTHERN CAPE"]
[null,"NC082 !Kai! Garib","NC NORTHERN CAPE"]
[null,"NC084 !Kheis","NC NORTHERN CAPE"]
[null,"NC085 Tsantsabane","NC NORTHERN CAPE"]
[null,"NC086 Kgatelopele","NC NORTHERN CAPE"]
[null,"NC087 Dawid Kruiper","NC NORTHERN CAPE"]
[null,"DC8 Z F Mgcawu","NC NORTHERN CAPE"]
[null,"NC091 Sol Plaatje","NC NORTHERN CAPE"]
[null,"NC092 Dikgatlong","NC NORTHERN CAPE"]
[null,"NC093 Magareng","NC NORTHERN CAPE"]
[null,"NC094 Phokwane","NC NORTHERN CAPE"]
[null,"DC9 Frances Baard","NC NORTHERN CAPE"]
[null,"NW371 Moretele","NW NORTH WEST"]
[null,"NW372 Madibeng","NW NORTH WEST"]
[null,"NW373 Rustenburg","NW NORTH WEST"]
[null,"NW374 Kgetlengrivier","NW NORTH WEST"]
[null,"NW375 Moses Kotane","NW NORTH WEST"]
[null,"DC37 Bojanala Platinum","NW NORTH WEST"]
[null,"NW381 Ratlou","NW NORTH WEST"]
[null,"NW382 Tswaing","NW NORTH WEST"]
[null,"NW383 Mafikeng","NW NORTH WEST"]
[null,"NW384 Ditsobotla","NW NORTH WEST"]
[null,"NW385 Ramotshere Moiloa","NW NORTH WEST"]
[null,"DC38 Ngaka Modiri Molema","NW NORTH WEST"]
[null,"NW392 Naledi (Nw)","NW NORTH WEST"]
[null,"NW393 Mamusa","NW NORTH WEST"]
[null,"NW394 Greater Taung","NW NORTH WEST"]
[null,"NW396 Lekwa-Teemane","NW NORTH WEST"]
[null,"NW397 Kagisano-Molopo","NW NORTH WEST"]
[null,"DC39 Dr Ruth Segomotsi Mompati","NW NORTH WEST"]
[null,"NW403 City Of Matlosana","NW NORTH WEST"]
[null,"NW404 Maquassi Hills","NW NORTH WEST"]
[null,"NW405 J B Marks","NW NORTH WEST"]
[null,"DC40 Dr Kenneth Kaunda","NW NORTH WEST"]
[null,"CPT Cape Town","WC WESTERN CAPE"]
[null,"WC011 Matzikama","WC WESTERN CAPE"]
[null,"WC012 Cederberg","WC WESTERN CAPE"]
[null,"WC013 Bergrivier","WC WESTERN CAPE"]
[null,"WC014 Saldanha Bay","WC WESTERN CAPE"]
[null,"WC015 Swartland","WC WESTERN CAPE"]
[null,"DC1 West Coast","WC WESTERN CAPE"]
[null,"WC022 Witzenberg","WC WESTERN CAPE"]
[null,"WC023 Drakenstein","WC WESTERN CAPE"]
[null,"WC024 Stellenbosch","WC WESTERN CAPE"]
[null,"WC025 Breede Valley","WC WESTERN CAPE"]
[null,"WC026 Langeberg","WC WESTERN CAPE"]
[null,"DC2 Cape Winelands DM","WC WESTERN CAPE"]
[null,"WC031 Theewaterskloof","WC WESTERN CAPE"]
[null,"WC032 Overstrand","WC WESTERN CAPE"]
[null,"WC033 Cape Agulhas","WC WESTERN CAPE"]
[null,"WC034 Swellendam","WC WESTERN CAPE"]
[null,"DC3 Overberg","WC WESTERN CAPE"]
[null,"WC041 Kannaland","WC WESTERN CAPE"]
[null,"WC042 Hessequa","WC WESTERN CAPE"]
[null,"WC043 Mossel Bay","WC WESTERN CAPE"]
[null,"WC044 George","WC WESTERN CAPE"]
[null,"WC045 Oudtshoorn","WC WESTERN CAPE"]
[null,"WC047 Bitou","WC WESTERN CAPE"]
[null,"WC048 Knysna","WC WESTERN CAPE"]
[null,"DC4 Garden Route","WC WESTERN CAPE"]
[null,"WC051 Laingsburg","WC WESTERN CAPE"]
[null,"WC052 Prince Albert","WC WESTERN CAPE"]
[null,"WC053 Beaufort West","WC WESTERN CAPE"]
[null,"DC5 Central Karoo","WC WESTERN CAPE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"COUNTA(B30:B307)","v":257}]

{"sheet":"Org structure","index":5,"n_rows":166,"n_cols":8,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
["Organisational Structure Votes",null,"Organisational Structure Sub-Votes",null,"Display Sub-Votes"]
[{"$f":"B2&\" - \"&C2","v":"Vote 1 - Energy Sources"},"Vote 1",{"$f":"IFERROR(VLOOKUP($H2,MainVote,3,0),\"[NAME OF VOTE \"&H2&\"]\")","v":"Energy Sources"},null,null,null,null,1]
[{"$f":"B13&\" - \"& C13","v":"Vote 2 - Community and Social Services"},"1.1",{"$f":"IFERROR(VLOOKUP($G3,SubVote,3,0),\"[Name of sub-vote]\")","v":"Electricity"},{"$f":"CONCATENATE(B3, \" - \", C3)","v":"1.1 - Electricity"},"1.1 - Fleet Management",{"$f":"IF(C3<>\"[Name of sub-vote]\",B3&\" - \"&C3,\"\")","v":"1.1 - Electricity"},11]
[{"$f":"B24&\" - \"&C24","v":"Vote 3 - Finance & Administration"},"1.2","Street Lighting and Signal Systems","1.2 - Street Lighting and Signal Systems","1.2 - Administrative and Corporate Support",{"$f":"IF(C4<>\"[Name of sub-vote]\",B4&\" - \"&C4,\"\")","v":"1.2 - Street Lighting and Signal Systems"},12]
[{"$f":"B35&\" - \"&C35","v":"Vote 4 - Planning and Development"},"1.3","[Name of sub-vote]","1.3 - [Name of sub-vote]",null,"",13]
[{"$f":"B46&\" - \"&C46","v":"Vote 5 - Executive & Council"},"1.4","[Name of sub-vote]","1.4 - [Name of sub-vote]",null,"",14]
[{"$f":"B57&\" - \"&C57","v":"Vote 6 - Internal Audit"},"1.5","[Name of sub-vote]","1.5 - [Name of sub-vote]",null,"",15]
[{"$f":"B68&\" - \"&C68","v":"Vote 7 - Road Transport"},"1.6","[Name of sub-vote]","1.6 - [Name of sub-vote]",null,"",16]
[{"$f":"B79&\" - \"&C79","v":"Vote 8 - Public Safety"},"1.7","[Name of sub-vote]","1.7 - [Name of sub-vote]",null,"",17]
[{"$f":"B90&\" - \"&C90","v":"Vote 9 - Waste Management"},"1.8","[Name of sub-vote]","1.8 - [Name of sub-vote]",null,"",18]
[{"$f":"B101&\" - \"&C101","v":"Vote 10 - Sports & Recreation"},"1.9","[Name of sub-vote]","1.9 - [Name of sub-vote]",null,"",19]
[{"$f":"B112&\" - \"&C112","v":"Vote 11 - Water Management"},"1.10","[Name of sub-vote]","1.10 - [Name of sub-vote]",null,"",20]
[{"$f":"B123&\" - \"&C123","v":"Vote 12 - Waste Water Management"},"Vote 2",{"$f":"IFERROR(VLOOKUP($H13,MainVote,3,0),\"[NAME OF VOTE \"&H13&\"]\")","v":"Community and Social Services"},null,null,null,null,2]
[{"$f":"B134&\" - \"&C134","v":"Vote 13 - Housing"},"2.1",{"$f":"IFERROR(VLOOKUP($G14,SubVote,3,0),\"[Name of sub-vote]\")","v":"Animal Care and Diseases"},{"$f":"CONCATENATE(B14, \" - \", C14)","v":"2.1 - Animal Care and Diseases"},"2.1 - Mayor and Council",{"$f":"IF(C14<>\"[Name of sub-vote]\",B14&\" - \"&C14,\"\")","v":"2.1 - Animal Care and Diseases"},21]
[{"$f":"B145&\" - \"&C145","v":"Vote 14 - Finance & Administration"},"2.2","Community Halls and Facilities","2.2 - Community Halls and Facilities","2.2 - Municipal Manager, Town Secretary and Chief Executive",{"$f":"IF(C15<>\"[Name of sub-vote]\",B15&\" - \"&C15,\"\")","v":"2.2 - Community Halls and Facilities"},22]
[{"$f":"B156&\" - \"&C156","v":"Vote 15 - [NAME OF VOTE 15]"},"2.3","Libraries and Archives","2.3 - Libraries and Archives",null,"2.3 - Libraries and Archives",23]
[null,"2.4","Cemeteries, Funeral Parlours and Crematoriums","2.4 - Cemeteries, Funeral Parlours and Crematoriums",null,"2.4 - Cemeteries, Funeral Parlours and Crematoriums",24]
[null,"2.5","Disaster Management","2.5 - Disaster Management",null,"2.5 - Disaster Management",25]
[null,"2.6","[Name of sub-vote]","2.6 - [Name of sub-vote]",null,"",26]
[null,"2.7","[Name of sub-vote]","2.7 - [Name of sub-vote]",null,"",27]
[null,"2.8","[Name of sub-vote]","2.8 - [Name of sub-vote]",null,"",28]
[null,"2.9","[Name of sub-vote]","2.9 - [Name of sub-vote]",null,"",29]
[null,"2.10","[Name of sub-vote]","2.10 - [Name of sub-vote]",null,"",30]
[null,"Vote 3",{"$f":"IFERROR(VLOOKUP($H24,MainVote,3,0),\"[NAME OF VOTE \"&H24&\"]\")","v":"Finance & Administration"},null,null,null,null,3]
[null,"3.1",{"$f":"IFERROR(VLOOKUP($G25,SubVote,3,0),\"[Name of sub-vote]\")","v":"Fleet Management"},{"$f":"CONCATENATE(B25, \" - \", C25)","v":"3.1 - Fleet Management"},"3.1 - [Name of sub-vote]",{"$f":"IF(C25<>\"[Name of sub-vote]\",B25&\" - \"&C25,\"\")","v":"3.1 - Fleet Management"},31]
[null,"3.2","Finance","3.2 - Finance",null,{"$f":"IF(C26<>\"[Name of sub-vote]\",B26&\" - \"&C26,\"\")","v":"3.2 - Finance"},32]
[null,"3.3","Asset Management","3.3 - Asset Management",null,"3.3 - Asset Management",33]
[null,"3.4","Human Resources","3.4 - Human Resources",null,"3.4 - Human Resources",34]
[null,"3.5","Legal Services","3.5 - Legal Services",null,"3.5 - Legal Services",35]
[null,"3.6","Property Services","3.6 - Property Services",null,"3.6 - Property Services",36]
[null,"3.7","Risk Management","3.7 - Risk Management",null,"3.7 - Risk Management",37]
[null,"3.8","Supply Chain Management","3.8 - Supply Chain Management",null,"3.8 - Supply Chain Management",38]
[null,"3.9","[Name of sub-vote]","3.9 - [Name of sub-vote]",null,"",39]
[null,"3.10","[Name of sub-vote]","3.10 - [Name of sub-vote]",null,"",40]
[null,"Vote 4",{"$f":"IFERROR(VLOOKUP($H35,MainVote,3,0),\"[NAME OF VOTE \"&H35&\"]\")","v":"Planning and Development"},null,null,null,null,4]
[null,"4.1",{"$f":"IFERROR(VLOOKUP($G36,SubVote,3,0),\"[Name of sub-vote]\")","v":"Town Planning, Building Regulations and Enforcement, and City Engineer"},{"$f":"CONCATENATE(B36, \" - \", C36)","v":"4.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},"4.1 - [Name of sub-vote]",{"$f":"IF(C36<>\"[Name of sub-vote]\",B36&\" - \"&C36,\"\")","v":"4.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},41]
[null,"4.2","Corporate Wide Strategic Planning (IDPs, LEDs)","4.2 - Corporate Wide Strategic Planning (IDPs, LEDs)",null,{"$f":"IF(C37<>\"[Name of sub-vote]\",B37&\" - \"&C37,\"\")","v":"4.2 - Corporate Wide Strategic Planning (IDPs, LEDs)"},42]
[null,"4.3","Economic Development/Planning","4.3 - Economic Development/Planning",null,"4.3 - Economic Development/Planning",43]
[null,"4.4","Project Management Unit","4.4 - Project Management Unit",null,"4.4 - Project Management Unit",44]
[null,"4.5","[Name of sub-vote]","4.5 - [Name of sub-vote]",null,"",45]
[null,"4.6","[Name of sub-vote]","4.6 - [Name of sub-vote]",null,"",46]
[null,"4.7","[Name of sub-vote]","4.7 - [Name of sub-vote]",null,"",47]
[null,"4.8","[Name of sub-vote]","4.8 - [Name of sub-vote]",null,"",48]
[null,"4.9","[Name of sub-vote]","4.9 - [Name of sub-vote]",null,"",49]
[null,"4.10","[Name of sub-vote]","4.10 - [Name of sub-vote]",null,"",50]
[null,"Vote 5",{"$f":"IFERROR(VLOOKUP($H46,MainVote,3,0),\"[NAME OF VOTE \"&H46&\"]\")","v":"Executive & Council"},null,null,null,null,5]
[null,"5.1",{"$f":"IFERROR(VLOOKUP($G47,SubVote,3,0),\"[Name of sub-vote]\")","v":"Municipal Manager, Town Secretary and Chief Executive"},{"$f":"CONCATENATE(B47, \" - \", C47)","v":"5.1 - Municipal Manager, Town Secretary and Chief Executive"},"5.1 - [Name of sub-vote]",{"$f":"IF(C47<>\"[Name of sub-vote]\",B47&\" - \"&C47,\"\")","v":"5.1 - Municipal Manager, Town Secretary and Chief Executive"},51]
[null,"5.2","Mayor and Council","5.2 - Mayor and Council",null,{"$f":"IF(C48<>\"[Name of sub-vote]\",B48&\" - \"&C48,\"\")","v":"5.2 - Mayor and Council"},52]
[null,"5.3","[Name of sub-vote]","5.3 - [Name of sub-vote]",null,"",53]
[null,"5.4","[Name of sub-vote]","5.4 - [Name of sub-vote]",null,"",54]
[null,"5.5","[Name of sub-vote]","5.5 - [Name of sub-vote]",null,"",55]
[null,"5.6","[Name of sub-vote]","5.6 - [Name of sub-vote]",null,"",56]
[null,"5.7","[Name of sub-vote]","5.7 - [Name of sub-vote]",null,"",57]
[null,"5.8","[Name of sub-vote]","5.8 - [Name of sub-vote]",null,"",58]
[null,"5.9","[Name of sub-vote]","5.9 - [Name of sub-vote]",null,"",59]
[null,"5.10","[Name of sub-vote]","5.10 - [Name of sub-vote]",null,"",60]
[null,"Vote 6",{"$f":"IFERROR(VLOOKUP($H57,MainVote,3,0),\"[NAME OF VOTE \"&H57&\"]\")","v":"Internal Audit"},null,null,null,null,6]
[null,"6.1",{"$f":"IFERROR(VLOOKUP($G58,SubVote,3,0),\"[Name of sub-vote]\")","v":"Governance Function"},{"$f":"CONCATENATE(B58, \" - \", C58)","v":"6.1 - Governance Function"},"6.1 - [Name of sub-vote]",{"$f":"IF(C58<>\"[Name of sub-vote]\",B58&\" - \"&C58,\"\")","v":"6.1 - Governance Function"},61]
[null,"6.2","[Name of sub-vote]","6.2 - [Name of sub-vote]",null,{"$f":"IF(C59<>\"[Name of sub-vote]\",B59&\" - \"&C59,\"\")","v":""},62]
[null,"6.3","[Name of sub-vote]","6.3 - [Name of sub-vote]",null,"",63]
[null,"6.4","[Name of sub-vote]","6.4 - [Name of sub-vote]",null,"",64]
[null,"6.5","[Name of sub-vote]","6.5 - [Name of sub-vote]",null,"",65]
[null,"6.6","[Name of sub-vote]","6.6 - [Name of sub-vote]",null,"",66]
[null,"6.7","[Name of sub-vote]","6.7 - [Name of sub-vote]",null,"",67]
[null,"6.8","[Name of sub-vote]","6.8 - [Name of sub-vote]",null,"",68]
[null,"6.9","[Name of sub-vote]","6.9 - [Name of sub-vote]",null,"",69]
[null,"6.10","[Name of sub-vote]","6.10 - [Name of sub-vote]",null,"",70]
[null,"Vote 7",{"$f":"IFERROR(VLOOKUP($H68,MainVote,3,0),\"[NAME OF VOTE \"&H68&\"]\")","v":"Road Transport"},null,null,null,null,7]
[null,"7.1",{"$f":"IFERROR(VLOOKUP($G69,SubVote,3,0),\"[Name of sub-vote]\")","v":"Taxi Ranks"},{"$f":"CONCATENATE(B69, \" - \", C69)","v":"7.1 - Taxi Ranks"},"7.1 - [Name of sub-vote]",{"$f":"IF(C69<>\"[Name of sub-vote]\",B69&\" - \"&C69,\"\")","v":"7.1 - Taxi Ranks"},71]
[null,"7.2","Road and Traffic Regulation","7.2 - Road and Traffic Regulation",null,{"$f":"IF(C70<>\"[Name of sub-vote]\",B70&\" - \"&C70,\"\")","v":"7.2 - Road and Traffic Regulation"},72]
[null,"7.3","Public Transport","7.3 - Public Transport",null,"7.3 - Public Transport",73]
[null,"7.4","Roads","7.4 - Roads",null,"7.4 - Roads",74]
[null,"7.5","[Name of sub-vote]","7.5 - [Name of sub-vote]",null,"",75]
[null,"7.6","[Name of sub-vote]","7.6 - [Name of sub-vote]",null,"",76]
[null,"7.7","[Name of sub-vote]","7.7 - [Name of sub-vote]",null,"",77]
[null,"7.8","[Name of sub-vote]","7.8 - [Name of sub-vote]",null,"",78]
[null,"7.9","[Name of sub-vote]","7.9 - [Name of sub-vote]",null,"",79]
[null,"7.10","[Name of sub-vote]","7.10 - [Name of sub-vote]",null,"",80]
[null,"Vote 8",{"$f":"IFERROR(VLOOKUP($H79,MainVote,3,0),\"[NAME OF VOTE \"&H79&\"]\")","v":"Public Safety"},null,null,null,null,8]
[null,"8.1",{"$f":"IFERROR(VLOOKUP($G80,SubVote,3,0),\"[Name of sub-vote]\")","v":"Cleansing"},{"$f":"CONCATENATE(B80, \" - \", C80)","v":"8.1 - Cleansing"},"8.1 - [Name of sub-vote]",{"$f":"IF(C80<>\"[Name of sub-vote]\",B80&\" - \"&C80,\"\")","v":"8.1 - Cleansing"},81]
[null,"8.2","Fencing and Fences","8.2 - Fencing and Fences",null,{"$f":"IF(C81<>\"[Name of sub-vote]\",B81&\" - \"&C81,\"\")","v":"8.2 - Fencing and Fences"},82]
[null,"8.3","[Name of sub-vote]","8.3 - [Name of sub-vote]",null,"",83]
[null,"8.4","[Name of sub-vote]","8.4 - [Name of sub-vote]",null,"",84]
[null,"8.5","[Name of sub-vote]","8.5 - [Name of sub-vote]",null,"",85]
[null,"8.6","[Name of sub-vote]","8.6 - [Name of sub-vote]",null,"",86]
[null,"8.7","[Name of sub-vote]","8.7 - [Name of sub-vote]",null,"",87]
[null,"8.8","[Name of sub-vote]","8.8 - [Name of sub-vote]",null,"",88]
[null,"8.9","[Name of sub-vote]","8.9 - [Name of sub-vote]",null,"",89]
[null,"8.10","[Name of sub-vote]","8.10 - [Name of sub-vote]",null,"",90]
[null,"Vote 9",{"$f":"IFERROR(VLOOKUP($H90,MainVote,3,0),\"[NAME OF VOTE \"&H90&\"]\")","v":"Waste Management"},null,null,null,null,9]
[null,"9.1",{"$f":"IFERROR(VLOOKUP($G91,SubVote,3,0),\"[Name of sub-vote]\")","v":"Recycling"},{"$f":"CONCATENATE(B91, \" - \", C91)","v":"9.1 - Recycling"},"9.1 - [Name of sub-vote]",{"$f":"IF(C91<>\"[Name of sub-vote]\",B91&\" - \"&C91,\"\")","v":"9.1 - Recycling"},91]
[null,"9.2","Solid Waste Disposal (Landfill Sites)","9.2 - Solid Waste Disposal (Landfill Sites)",null,{"$f":"IF(C92<>\"[Name of sub-vote]\",B92&\" - \"&C92,\"\")","v":"9.2 - Solid Waste Disposal (Landfill Sites)"},92]
[null,"9.3","Solid Waste Removal","9.3 - Solid Waste Removal",null,"9.3 - Solid Waste Removal",93]
[null,"9.4","[Name of sub-vote]","9.4 - [Name of sub-vote]",null,"",94]
[null,"9.5","[Name of sub-vote]","9.5 - [Name of sub-vote]",null,"",95]
[null,"9.6","[Name of sub-vote]","9.6 - [Name of sub-vote]",null,"",96]
[null,"9.7","[Name of sub-vote]","9.7 - [Name of sub-vote]",null,"",97]
[null,"9.8","[Name of sub-vote]","9.8 - [Name of sub-vote]",null,"",98]
[null,"9.9","[Name of sub-vote]","9.9 - [Name of sub-vote]",null,"",99]
[null,"9.10","[Name of sub-vote]","9.10 - [Name of sub-vote]",null,"",100]
[null,"Vote 10",{"$f":"IFERROR(VLOOKUP($H101,MainVote,3,0),\"[NAME OF VOTE \"&H101&\"]\")","v":"Sports & Recreation"},null,null,null,null,10]
[null,"10.1",{"$f":"IFERROR(VLOOKUP($G102,SubVote,3,0),\"[Name of sub-vote]\")","v":"Recreational Facilities"},{"$f":"CONCATENATE(B102, \" - \", C102)","v":"10.1 - Recreational Facilities"},"10.1 - [Name of sub-vote]",{"$f":"IF(C102<>\"[Name of sub-vote]\",B102&\" - \"&C102,\"\")","v":"10.1 - Recreational Facilities"},101]
[null,"10.2","Sports Grounds and Stadiums","10.2 - Sports Grounds and Stadiums",null,{"$f":"IF(C103<>\"[Name of sub-vote]\",B103&\" - \"&C103,\"\")","v":"10.2 - Sports Grounds and Stadiums"},102]
[null,"10.3","[Name of sub-vote]","10.3 - [Name of sub-vote]",null,"",103]
[null,"10.4","[Name of sub-vote]","10.4 - [Name of sub-vote]",null,"",104]
[null,"10.5","[Name of sub-vote]","10.5 - [Name of sub-vote]",null,"",105]
[null,"10.6","[Name of sub-vote]","10.6 - [Name of sub-vote]",null,"",106]
[null,"10.7","[Name of sub-vote]","10.7 - [Name of sub-vote]",null,"",107]
[null,"10.8","[Name of sub-vote]","10.8 - [Name of sub-vote]",null,"",108]
[null,"10.9","[Name of sub-vote]","10.9 - [Name of sub-vote]",null,"",109]
[null,"10.10","[Name of sub-vote]","10.10 - [Name of sub-vote]",null,"",110]
[null,"Vote 11",{"$f":"IFERROR(VLOOKUP($H112,MainVote,3,0),\"[NAME OF VOTE \"&H112&\"]\")","v":"Water Management"},null,null,null,null,11]
[null,"11.1",{"$f":"IFERROR(VLOOKUP($G113,SubVote,3,0),\"[Name of sub-vote]\")","v":"Water Distribution"},{"$f":"CONCATENATE(B113, \" - \", C113)","v":"11.1 - Water Distribution"},"11.1 - [Name of sub-vote]",{"$f":"IF(C113<>\"[Name of sub-vote]\",B113&\" - \"&C113,\"\")","v":"11.1 - Water Distribution"},111]
[null,"11.2","[Name of sub-vote]","11.2 - [Name of sub-vote]",null,{"$f":"IF(C114<>\"[Name of sub-vote]\",B114&\" - \"&C114,\"\")","v":""},112]
[null,"11.3","[Name of sub-vote]","11.3 - [Name of sub-vote]",null,"",113]
[null,"11.4","[Name of sub-vote]","11.4 - [Name of sub-vote]",null,"",114]
[null,"11.5","[Name of sub-vote]","11.5 - [Name of sub-vote]",null,"",115]
[null,"11.6","[Name of sub-vote]","11.6 - [Name of sub-vote]",null,"",116]
[null,"11.7","[Name of sub-vote]","11.7 - [Name of sub-vote]",null,"",117]
[null,"11.8","[Name of sub-vote]","11.8 - [Name of sub-vote]",null,"",118]
[null,"11.9","[Name of sub-vote]","11.9 - [Name of sub-vote]",null,"",119]
[null,"11.10","[Name of sub-vote]","11.10 - [Name of sub-vote]",null,"",120]
[null,"Vote 12",{"$f":"IFERROR(VLOOKUP($H123,MainVote,3,0),\"[NAME OF VOTE \"&H123&\"]\")","v":"Waste Water Management"},null,null,null,null,12]
[null,"12.1",{"$f":"IFERROR(VLOOKUP($G124,SubVote,3,0),\"[Name of sub-vote]\")","v":"Sewerage"},{"$f":"CONCATENATE(B124, \" - \", C124)","v":"12.1 - Sewerage"},"12.1 - [Name of sub-vote]",{"$f":"IF(C124<>\"[Name of sub-vote]\",B124&\" - \"&C124,\"\")","v":"12.1 - Sewerage"},121]
[null,"12.2","[Name of sub-vote]","12.2 - [Name of sub-vote]",null,{"$f":"IF(C125<>\"[Name of sub-vote]\",B125&\" - \"&C125,\"\")","v":""},122]
[null,"12.3","[Name of sub-vote]","12.3 - [Name of sub-vote]",null,"",123]
[null,"12.4","[Name of sub-vote]","12.4 - [Name of sub-vote]",null,"",124]
[null,"12.5","[Name of sub-vote]","12.5 - [Name of sub-vote]",null,"",125]
[null,"12.6","[Name of sub-vote]","12.6 - [Name of sub-vote]",null,"",126]
[null,"12.7","[Name of sub-vote]","12.7 - [Name of sub-vote]",null,"",127]
[null,"12.8","[Name of sub-vote]","12.8 - [Name of sub-vote]",null,"",128]
[null,"12.9","[Name of sub-vote]","12.9 - [Name of sub-vote]",null,"",129]
[null,"12.10","[Name of sub-vote]","12.10 - [Name of sub-vote]",null,"",130]
[null,"Vote 13",{"$f":"IFERROR(VLOOKUP($H134,MainVote,3,0),\"[NAME OF VOTE \"&H134&\"]\")","v":"Housing"},null,null,null,null,13]
[null,"13.1",{"$f":"IFERROR(VLOOKUP($G135,SubVote,3,0),\"[Name of sub-vote]\")","v":"Housing"},{"$f":"CONCATENATE(B135, \" - \", C135)","v":"13.1 - Housing"},"13.1 - [Name of sub-vote]",{"$f":"IF(C135<>\"[Name of sub-vote]\",B135&\" - \"&C135,\"\")","v":"13.1 - Housing"},131]
[null,"13.2","[Name of sub-vote]","13.2 - [Name of sub-vote]",null,{"$f":"IF(C136<>\"[Name of sub-vote]\",B136&\" - \"&C136,\"\")","v":""},132]
[null,"13.3","[Name of sub-vote]","13.3 - [Name of sub-vote]",null,"",133]
[null,"13.4","[Name of sub-vote]","13.4 - [Name of sub-vote]",null,"",134]
[null,"13.5","[Name of sub-vote]","13.5 - [Name of sub-vote]",null,"",135]
[null,"13.6","[Name of sub-vote]","13.6 - [Name of sub-vote]",null,"",136]
[null,"13.7","[Name of sub-vote]","13.7 - [Name of sub-vote]",null,"",137]
[null,"13.8","[Name of sub-vote]","13.8 - [Name of sub-vote]",null,"",138]
[null,"13.9","[Name of sub-vote]","13.9 - [Name of sub-vote]",null,"",139]
[null,"13.10","[Name of sub-vote]","13.10 - [Name of sub-vote]",null,"",140]
[null,"Vote 14",{"$f":"IFERROR(VLOOKUP($H145,MainVote,3,0),\"[NAME OF VOTE \"&H145&\"]\")","v":"Finance & Administration"},null,null,null,null,14]
[null,"14.1",{"$f":"IFERROR(VLOOKUP($G146,SubVote,3,0),\"[Name of sub-vote]\")","v":"Security Services"},{"$f":"CONCATENATE(B146, \" - \", C146)","v":"14.1 - Security Services"},"14.1 - [Name of sub-vote]",{"$f":"IF(C146<>\"[Name of sub-vote]\",B146&\" - \"&C146,\"\")","v":"14.1 - Security Services"},141]
[null,"14.2","Administrative and Corporate Support","14.2 - Administrative and Corporate Support",null,{"$f":"IF(C147<>\"[Name of sub-vote]\",B147&\" - \"&C147,\"\")","v":"14.2 - Administrative and Corporate Support"},142]
[null,"14.3","Information Technology","14.3 - Information Technology",null,"14.3 - Information Technology",143]
[null,"14.4","[Name of sub-vote]","14.4 - [Name of sub-vote]",null,"",144]
[null,"14.5","[Name of sub-vote]","14.5 - [Name of sub-vote]",null,"",145]
[null,"14.6","[Name of sub-vote]","14.6 - [Name of sub-vote]",null,"",146]
[null,"14.7","[Name of sub-vote]","14.7 - [Name of sub-vote]",null,"",147]
[null,"14.8","[Name of sub-vote]","14.8 - [Name of sub-vote]",null,"",148]
[null,"14.9","[Name of sub-vote]","14.9 - [Name of sub-vote]",null,"",149]
[null,"14.10","[Name of sub-vote]","14.10 - [Name of sub-vote]",null,"",150]
[null,"Vote 15",{"$f":"IFERROR(VLOOKUP($H156,MainVote,3,0),\"[NAME OF VOTE \"&H156&\"]\")","v":"[NAME OF VOTE 15]"},null,null,null,null,15]
[null,"15.1",{"$f":"IFERROR(VLOOKUP($G157,SubVote,3,0),\"[Name of sub-vote]\")","v":"[Name of sub-vote]"},{"$f":"CONCATENATE(B157, \" - \", C157)","v":"15.1 - [Name of sub-vote]"},"15.1 - [Name of sub-vote]",{"$f":"IF(C157<>\"[Name of sub-vote]\",B157&\" - \"&C157,\"\")","v":""},151]
[null,"15.2","[Name of sub-vote]","15.2 - [Name of sub-vote]",null,{"$f":"IF(C158<>\"[Name of sub-vote]\",B158&\" - \"&C158,\"\")","v":""},152]
[null,"15.3","[Name of sub-vote]","15.3 - [Name of sub-vote]",null,"",153]
[null,"15.4","[Name of sub-vote]","15.4 - [Name of sub-vote]",null,"",154]
[null,"15.5","[Name of sub-vote]","15.5 - [Name of sub-vote]",null,"",155]
[null,"15.6","[Name of sub-vote]","15.6 - [Name of sub-vote]",null,"",156]
[null,"15.7","[Name of sub-vote]","15.7 - [Name of sub-vote]",null,"",157]
[null,"15.8","[Name of sub-vote]","15.8 - [Name of sub-vote]",null,"",158]
[null,"15.9","[Name of sub-vote]","15.9 - [Name of sub-vote]",null,"",159]
[null,"15.10","[Name of sub-vote]","15.10 - [Name of sub-vote]",null,"",160]

{"sheet":"Contacts","index":6,"n_rows":140,"n_cols":4,"rows_kept":140,"cut":false,"hidden":false,"merged":[[132,0,132,1],[132,2,132,3],[76,0,76,1],[57,0,57,1],[76,2,76,3],[92,2,92,3],[67,2,67,3],[124,0,124,1],[124,2,124,3],[116,0,116,1],[116,2,116,3],[108,0,108,1],[108,2,108,3],[100,0,100,1],[58,2,58,3],[84,0,84,1],[84,2,84,3],[30,2,30,3],[29,2,29,3],[48,0,48,1],[100,2,100,3],[39,2,39,3],[48,2,48,3],[57,2,57,3],[92,0,92,1],[39,0,39,1],[7,2,7,3],[13,0,13,1],[29,0,29,1],[10,2,10,3],[12,2,12,3]]}
[{"$f":"muni&\" - \"&\" Contact Information\"","v":"LIM331 Greater Giyani -  Contact Information"}]
[]
["A. GENERAL INFORMATION"]
["Municipality",{"$f":"muni","v":"LIM331 Greater Giyani"},{"$f":"IF(B4=\"Choose name from List\",\"Set name on 'Instructions' sheet\", \"\")","v":""}]
[]
["Grade","3","1 Grade in terms of the Remuneration of Public Office Bearers Act."]
[]
["Province",{"$f":"IF(B4>\" \",VLOOKUP(B4,'Lookup and lists'!B29:C307,2, FALSE),\" \")","v":"LIM LIMPOPO"}]
[]
["Web Address","www.greatergiyani.gov.za"]
[]
["e-mail Address","chaukemm@greatergiyani.gov.za"]
[]
["B. CONTACT INFORMATION"]
["Postal address:"]
["P.O. Box","Private   Bag  x 9559"]
["City / Town","Giyani"]
["Postal Code",826]
[]
["Street address"]
["Building","Greater Giyani Municipality"]
["Street No. & Name","BA 59 CIVIC CENTRE"]
["City / Town","GIYANI"]
["Postal Code",826]
[]
["General Contacts"]
["Telephone number","015 811 5500"]
["Fax number","015 812 0268"]
[]
["C. POLITICAL LEADERSHIP"]
["Speaker:",null,"Secretary/PA to the Speaker:"]
["ID Number","7303105337084'","ID Number","7503031090083"]
["Title","Mr","Title","Mrs"]
["Name","MP HLUGWANI","Name","B S NOVELA"]
["Telephone number","015 811 5500","Telephone number","015 811 5551"]
["Cell number","083 748 5962","Cell number","076 812 6319"]
["Fax number","015 812 0268","Fax number","086 766 9371"]
["E-mail address","hlugwanimp@greatergiyani.gov.za","E-mail address","chabalalasb@greatergiyani.gov.za"]
[]
["Mayor/Executive Mayor:",null,"Secretary/PA to the Mayor/Executive Mayor:"]
["ID Number","7106020422083","ID Number","7404200524087"]
["Title","Mrs","Title","Mrs"]
["Name","BA SHIVAMBU","Name","N A MABUNDA"]
["Telephone number","015 811 5500","Telephone number","015 811 5500"]
["Cell number","078 906 1676","Cell number","073 218 0095"]
["Fax number","015 812 0268","Fax number","015 812 0268"]
["E-mail address","shivambuba@greatergiyani.gov.za","E-mail address","Mabundana@greatergiyani.gov.za"]
[]
["Deputy Mayor/Executive Mayor:",null,"Secretary/PA to the Deputy Mayor/Executive Mayor:"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
[]
["D. MANAGEMENT LEADERSHIP"]
["Municipal Manager:",null,"Secretary/PA to the Municipal Manager:"]
["ID Number","751115 5310 088","ID Number","9608060953081"]
["Title","Mr","Title","Ms"]
["Name","MM CHAUKE","Name","NR Mogane"]
["Telephone number","015 811 5541","Telephone number","015 811 5542"]
["Cell number","0832756934","Cell number","084 241 1733"]
["Fax number","015 812 0268","Fax number","015 812 0268"]
["E-mail address","ChaukeMM@greatergiyani.gov.za","E-mail address","Moganenr@greatergiyani.gov.za"]
[]
["Chief Financial Officer",null,"Secretary/PA to the Chief Financial Officer"]
["ID Number","7809105463084","ID Number","8107250771081"]
["Title","Mr","Title","Mrs"]
["Name","D Mhangwana","Name","MP Hlengani"]
["Telephone number","015 811 5564","Telephone number","015 811 5594"]
["Cell number","079 665 9725","Cell number","076 522 6432"]
["Fax number","015 812 0622","Fax number","015 812 0622"]
["E-mail address","mhangwanad@greatergiyani.gov.za","E-mail address","hlenganimp@greatergiyani.gov.za"]
[]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number","8209160951082","ID Number","8707145666089"]
["Title","Mrs","Title","Mr"]
["Name","N Mashau","Name","M W Maswanganyi"]
["Telephone number","015 811 5520","Telephone number","015 811 5606"]
["Cell number","076 522 0295","Cell number","073 952 2170"]
["Fax number","086 759 8942","Fax number","015 812 0268"]
["E-mail address","mashaun@greatergiyani.gov.za","E-mail address","maswanganyiw@greatergiyani.gov.za"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information"]
["ID Number"]
["Title"]
["Name"]
["Telephone number"]
["Cell number"]
["Fax number"]
["E-mail address"]

{"sheet":"A1-Sum","index":7,"n_rows":65,"n_cols":11,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,8,1,10],[1,4,1,7],[0,0,0,2]]}
[{"$f":"muni&\" - \"&Approve1","v":"LIM331 Greater Giyani - Table A1 Budget Summary"}]
[{"$f":"desc","v":"Description"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousands",{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Financial Performance"]
["Property rates",{"$f":"'A4-FinPerf RE'!C5","v":33865255},{"$f":"'A4-FinPerf RE'!D5","v":35682833},{"$f":"'A4-FinPerf RE'!E5","v":40659276.989999995},{"$f":"'A4-FinPerf RE'!F5","v":39976000},{"$f":"'A4-FinPerf RE'!G5","v":72972321},{"$f":"'A4-FinPerf RE'!H5","v":72972321},{"$f":"'A4-FinPerf RE'!I5","v":72972321},{"$f":"'A4-FinPerf RE'!J5","v":77547964},{"$f":"'A4-FinPerf RE'!K5","v":81304682},{"$f":"'A4-FinPerf RE'!L5","v":85243442}]
["Service charges",{"$f":"SUM('A4-FinPerf RE'!C6:C9)","v":4472542},{"$f":"SUM('A4-FinPerf RE'!D6:D9)","v":4594593},{"$f":"SUM('A4-FinPerf RE'!E6:E9)","v":4685205},{"$f":"SUM('A4-FinPerf RE'!F6:F9)","v":5400000},{"$f":"SUM('A4-FinPerf RE'!G6:G9)","v":5644318},{"$f":"SUM('A4-FinPerf RE'!H6:H9)","v":5644318},{"$f":"SUM('A4-FinPerf RE'!I6:I9)","v":5644318},{"$f":"SUM('A4-FinPerf RE'!J6:J9)","v":5920890},{"$f":"SUM('A4-FinPerf RE'!K6:K9)","v":6205092},{"$f":"SUM('A4-FinPerf RE'!L6:L9)","v":6502936}]
["Investment revenue",{"$f":"'A4-FinPerf RE'!C12","v":15174630},{"$f":"'A4-FinPerf RE'!D12","v":11958996},{"$f":"'A4-FinPerf RE'!E12","v":5053436},{"$f":"'A4-FinPerf RE'!F12","v":5000000},{"$f":"'A4-FinPerf RE'!G12","v":8157883},{"$f":"'A4-FinPerf RE'!H12","v":8157883},{"$f":"'A4-FinPerf RE'!I12","v":8157883},{"$f":"'A4-FinPerf RE'!J12","v":8557619},{"$f":"'A4-FinPerf RE'!K12","v":8968385},{"$f":"'A4-FinPerf RE'!L12","v":9398868}]
["Transfers recognised - operational",{"$f":"'A4-FinPerf RE'!C18","v":222487633},{"$f":"'A4-FinPerf RE'!D18","v":255854316},{"$f":"'A4-FinPerf RE'!E18","v":275908104},{"$f":"'A4-FinPerf RE'!F18","v":303024000},{"$f":"'A4-FinPerf RE'!G18","v":308182000},{"$f":"'A4-FinPerf RE'!H18","v":308182000},{"$f":"'A4-FinPerf RE'!I18","v":308182000},{"$f":"'A4-FinPerf RE'!J18","v":387001000},{"$f":"'A4-FinPerf RE'!K18","v":347130000},{"$f":"'A4-FinPerf RE'!L18","v":368748000}]
["Other own revenue",{"$f":"'A4-FinPerf RE'!C11+'A4-FinPerf RE'!C13+'A4-FinPerf RE'!C14+'A4-FinPerf RE'!C15+'A4-FinPerf RE'!C16+'A4-FinPerf RE'!C17+'A4-FinPerf RE'!C19+'A4-FinPerf RE'!C20","v":13644127},{"$f":"'A4-FinPerf RE'!D11+'A4-FinPerf RE'!D13+'A4-FinPerf RE'!D14+'A4-FinPerf RE'!D15+'A4-FinPerf RE'!D16+'A4-FinPerf RE'!D17+'A4-FinPerf RE'!D19+'A4-FinPerf RE'!D20","v":29734623},{"$f":"'A4-FinPerf RE'!E11+'A4-FinPerf RE'!E13+'A4-FinPerf RE'!E14+'A4-FinPerf RE'!E15+'A4-FinPerf RE'!E16+'A4-FinPerf RE'!E17+'A4-FinPerf RE'!E19+'A4-FinPerf RE'!E20","v":38818754},{"$f":"'A4-FinPerf RE'!F11+'A4-FinPerf RE'!F13+'A4-FinPerf RE'!F14+'A4-FinPerf RE'!F15+'A4-FinPerf RE'!F16+'A4-FinPerf RE'!F17+'A4-FinPerf RE'!F19+'A4-FinPerf RE'!F20","v":22973000},{"$f":"'A4-FinPerf RE'!G11+'A4-FinPerf RE'!G13+'A4-FinPerf RE'!G14+'A4-FinPerf RE'!G15+'A4-FinPerf RE'!G16+'A4-FinPerf RE'!G17+'A4-FinPerf RE'!G19+'A4-FinPerf RE'!G20","v":64911081},{"$f":"'A4-FinPerf RE'!H11+'A4-FinPerf RE'!H13+'A4-FinPerf RE'!H14+'A4-FinPerf RE'!H15+'A4-FinPerf RE'!H16+'A4-FinPerf RE'!H17+'A4-FinPerf RE'!H19+'A4-FinPerf RE'!H20","v":64911081},{"$f":"'A4-FinPerf RE'!I11+'A4-FinPerf RE'!I13+'A4-FinPerf RE'!I14+'A4-FinPerf RE'!I15+'A4-FinPerf RE'!I16+'A4-FinPerf RE'!I17+'A4-FinPerf RE'!I19+'A4-FinPerf RE'!I20","v":64911081},{"$f":"'A4-FinPerf RE'!J11+'A4-FinPerf RE'!J13+'A4-FinPerf RE'!J14+'A4-FinPerf RE'!J15+'A4-FinPerf RE'!J16+'A4-FinPerf RE'!J17+'A4-FinPerf RE'!J19+'A4-FinPerf RE'!J20","v":60443269},{"$f":"'A4-FinPerf RE'!K11+'A4-FinPerf RE'!K13+'A4-FinPerf RE'!K14+'A4-FinPerf RE'!K15+'A4-FinPerf RE'!K16+'A4-FinPerf RE'!K17+'A4-FinPerf RE'!K19+'A4-FinPerf RE'!K20","v":39116147},{"$f":"'A4-FinPerf RE'!L11+'A4-FinPerf RE'!L13+'A4-FinPerf RE'!L14+'A4-FinPerf RE'!L15+'A4-FinPerf RE'!L16+'A4-FinPerf RE'!L17+'A4-FinPerf RE'!L19+'A4-FinPerf RE'!L20","v":41021722}]
[{"$f":"'A4-FinPerf RE'!A21","v":"Total Revenue (excluding capital transfers and contributions)"},{"$f":"SUM(B5:B9)","v":289644187},337825361,365124775.99000001,376373000,459867603,459867603,459867603,539470742,482724306,510914968]
["Employee costs",{"$f":"'A4-FinPerf RE'!C24","v":119525379},{"$f":"'A4-FinPerf RE'!D24","v":130475658},{"$f":"'A4-FinPerf RE'!E24","v":133755511},{"$f":"'A4-FinPerf RE'!F24","v":164551013},{"$f":"'A4-FinPerf RE'!G24","v":141969946},{"$f":"'A4-FinPerf RE'!H24","v":141969946},{"$f":"'A4-FinPerf RE'!I24","v":141969946},{"$f":"'A4-FinPerf RE'!J24","v":173677590},{"$f":"'A4-FinPerf RE'!K24","v":182311377},{"$f":"'A4-FinPerf RE'!L24","v":193299674}]
["Remuneration of councillors",{"$f":"'A4-FinPerf RE'!C25","v":19431700},{"$f":"'A4-FinPerf RE'!D25","v":22238012},{"$f":"'A4-FinPerf RE'!E25","v":23414670},{"$f":"'A4-FinPerf RE'!F25","v":23922553},{"$f":"'A4-FinPerf RE'!G25","v":23922553},{"$f":"'A4-FinPerf RE'!H25","v":23922553},{"$f":"'A4-FinPerf RE'!I25","v":23922553},{"$f":"'A4-FinPerf RE'!J25","v":25022989},{"$f":"'A4-FinPerf RE'!K25","v":26424368},{"$f":"'A4-FinPerf RE'!L25","v":27904039}]
["Depreciation & asset impairment",{"$f":"'A4-FinPerf RE'!C27","v":38553790},{"$f":"'A4-FinPerf RE'!D27","v":244119483},{"$f":"'A4-FinPerf RE'!E27","v":85945161},{"$f":"'A4-FinPerf RE'!F27","v":30000000},{"$f":"'A4-FinPerf RE'!G27","v":50000000},{"$f":"'A4-FinPerf RE'!H27","v":50000000},{"$f":"'A4-FinPerf RE'!I27","v":50000000},{"$f":"'A4-FinPerf RE'!J27","v":68000000},{"$f":"'A4-FinPerf RE'!K27","v":60000000},{"$f":"'A4-FinPerf RE'!L27","v":64000000}]
["Finance charges",{"$f":"'A4-FinPerf RE'!C28","v":0},{"$f":"'A4-FinPerf RE'!D28","v":111400},{"$f":"'A4-FinPerf RE'!E28","v":1474150},{"$f":"'A4-FinPerf RE'!F28","v":0},{"$f":"'A4-FinPerf RE'!G28","v":0},{"$f":"'A4-FinPerf RE'!H28","v":0},{"$f":"'A4-FinPerf RE'!I28","v":0},{"$f":"'A4-FinPerf RE'!J28","v":0},{"$f":"'A4-FinPerf RE'!K28","v":0},{"$f":"'A4-FinPerf RE'!L28","v":0}]
["Materials and bulk purchases",{"$f":"'A4-FinPerf RE'!C29+'A4-FinPerf RE'!C30","v":16265310},{"$f":"'A4-FinPerf RE'!D29+'A4-FinPerf RE'!D30","v":4456133},{"$f":"'A4-FinPerf RE'!E29+'A4-FinPerf RE'!E30","v":4642321},{"$f":"'A4-FinPerf RE'!F29+'A4-FinPerf RE'!F30","v":9000000},{"$f":"'A4-FinPerf RE'!G29+'A4-FinPerf RE'!G30","v":13140000},{"$f":"'A4-FinPerf RE'!H29+'A4-FinPerf RE'!H30","v":13140000},{"$f":"'A4-FinPerf RE'!I29+'A4-FinPerf RE'!I30","v":13140000},{"$f":"'A4-FinPerf RE'!J29+'A4-FinPerf RE'!J30","v":6840000},{"$f":"'A4-FinPerf RE'!K29+'A4-FinPerf RE'!K30","v":6840000},{"$f":"'A4-FinPerf RE'!L29+'A4-FinPerf RE'!L30","v":9843000}]
["Transfers and grants",{"$f":"'A4-FinPerf RE'!C32","v":0},{"$f":"'A4-FinPerf RE'!D32","v":0},{"$f":"'A4-FinPerf RE'!E32","v":0},{"$f":"'A4-FinPerf RE'!F32","v":1000000},{"$f":"'A4-FinPerf RE'!G32","v":700000},{"$f":"'A4-FinPerf RE'!H32","v":700000},{"$f":"'A4-FinPerf RE'!I32","v":700000},{"$f":"'A4-FinPerf RE'!J32","v":960000},{"$f":"'A4-FinPerf RE'!K32","v":0},{"$f":"'A4-FinPerf RE'!L32","v":0}]
["Other expenditure",{"$f":"'A4-FinPerf RE'!C26+'A4-FinPerf RE'!C31+'A4-FinPerf RE'!C33+'A4-FinPerf RE'!C34","v":128918050.34},{"$f":"'A4-FinPerf RE'!D26+'A4-FinPerf RE'!D31+'A4-FinPerf RE'!D33+'A4-FinPerf RE'!D34","v":154998066},{"$f":"'A4-FinPerf RE'!E26+'A4-FinPerf RE'!E31+'A4-FinPerf RE'!E33+'A4-FinPerf RE'!E34","v":128095786},{"$f":"'A4-FinPerf RE'!F26+'A4-FinPerf RE'!F31+'A4-FinPerf RE'!F33+'A4-FinPerf RE'!F34","v":143717168},{"$f":"'A4-FinPerf RE'!G26+'A4-FinPerf RE'!G31+'A4-FinPerf RE'!G33+'A4-FinPerf RE'!G34","v":183795930.00000003},{"$f":"'A4-FinPerf RE'!H26+'A4-FinPerf RE'!H31+'A4-FinPerf RE'!H33+'A4-FinPerf RE'!H34","v":183795930.00000003},{"$f":"'A4-FinPerf RE'!I26+'A4-FinPerf RE'!I31+'A4-FinPerf RE'!I33+'A4-FinPerf RE'!I34","v":183547921.66},{"$f":"'A4-FinPerf RE'!J26+'A4-FinPerf RE'!J31+'A4-FinPerf RE'!J33+'A4-FinPerf RE'!J34","v":183618159},{"$f":"'A4-FinPerf RE'!K26+'A4-FinPerf RE'!K31+'A4-FinPerf RE'!K33+'A4-FinPerf RE'!K34","v":180086929},{"$f":"'A4-FinPerf RE'!L26+'A4-FinPerf RE'!L31+'A4-FinPerf RE'!L33+'A4-FinPerf RE'!L34","v":192432382}]
[{"$f":"'A4-FinPerf RE'!A35","v":"Total Expenditure"},{"$f":"SUM(B11:B17)","v":322694229.34000003},{"$f":"SUM(C11:C17)","v":556398752},377327599,372190734,413528429,413528429,413280420.65999997,458118738,455662674,487479095]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},{"$f":"B10-B18","v":-33050042.340000033},-218573391,-12202823.00999999,4182266,46339174,46339174,46587182.340000033,81352004,27061632,23435873]
[{"$f":"'A4-FinPerf RE'!A38","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},{"$f":"'A4-FinPerf RE'!C38","v":92999654},{"$f":"'A4-FinPerf RE'!D38","v":88116346},{"$f":"'A4-FinPerf RE'!E38","v":56511469},{"$f":"'A4-FinPerf RE'!F38","v":60688000},{"$f":"'A4-FinPerf RE'!G38","v":60688000},{"$f":"'A4-FinPerf RE'!H38","v":60688000},{"$f":"'A4-FinPerf RE'!I38","v":60688000},{"$f":"'A4-FinPerf RE'!J38","v":60286000},{"$f":"'A4-FinPerf RE'!K38","v":65468000},{"$f":"'A4-FinPerf RE'!L38","v":69261000}]
["Contributions recognised - capital & contributed assets",{"$f":"'A4-FinPerf RE'!C39+'A4-FinPerf RE'!C40","v":0},{"$f":"'A4-FinPerf RE'!D39+'A4-FinPerf RE'!D40","v":0},{"$f":"'A4-FinPerf RE'!E39+'A4-FinPerf RE'!E40","v":0},{"$f":"'A4-FinPerf RE'!F39+'A4-FinPerf RE'!F40","v":0},{"$f":"'A4-FinPerf RE'!G39+'A4-FinPerf RE'!G40","v":0},{"$f":"'A4-FinPerf RE'!H39+'A4-FinPerf RE'!H40","v":0},{"$f":"'A4-FinPerf RE'!I39+'A4-FinPerf RE'!I40","v":0},{"$f":"'A4-FinPerf RE'!J39+'A4-FinPerf RE'!J40","v":0},{"$f":"'A4-FinPerf RE'!K39+'A4-FinPerf RE'!K40","v":0},{"$f":"'A4-FinPerf RE'!L39+'A4-FinPerf RE'!L40","v":0}]
[{"$f":"'A4-FinPerf RE'!A41","v":"Surplus/(Deficit) after capital transfers & contributions"},{"$f":"B19+SUM(B20:B21)","v":59949611.659999967},{"$f":"C19+SUM(C20:C21)","v":-130457045},44308645.99000001,64870266,107027174,107027174,107275182.34000003,141638004,92529632,92696873]
[{"$f":"'A4-FinPerf RE'!A46","v":"Share of surplus/ (deficit) of associate"},{"$f":"'A4-FinPerf RE'!C46","v":0},{"$f":"'A4-FinPerf RE'!D46","v":0},{"$f":"'A4-FinPerf RE'!E46","v":0},{"$f":"'A4-FinPerf RE'!F46","v":0},{"$f":"'A4-FinPerf RE'!G46","v":0},{"$f":"'A4-FinPerf RE'!H46","v":0},{"$f":"'A4-FinPerf RE'!I46","v":0},{"$f":"'A4-FinPerf RE'!J46","v":0},{"$f":"'A4-FinPerf RE'!K46","v":0},{"$f":"'A4-FinPerf RE'!L46","v":0}]
[{"$f":"'A4-FinPerf RE'!A47","v":"Surplus/(Deficit) for the year"},{"$f":"B22+B23","v":59949611.659999967},{"$f":"C22+C23","v":-130457045},44308645.99000001,64870266,107027174,107027174,107275182.34000003,141638004,92529632,92696873]
[]
["Capital expenditure & funds sources"]
["Capital expenditure",{"$f":"'A5-Capex'!C63","v":30523585.880000003},{"$f":"'A5-Capex'!D63","v":135664258},{"$f":"'A5-Capex'!E63","v":79202665},{"$f":"'A5-Capex'!F63","v":109870266},{"$f":"'A5-Capex'!G63","v":107027175},{"$f":"'A5-Capex'!H63","v":107027175},{"$f":"'A5-Capex'!I63","v":107027175},{"$f":"'A5-Capex'!J63","v":138638004},{"$f":"'A5-Capex'!K63","v":92529633},{"$f":"'A5-Capex'!L63","v":92696871}]
["Transfers recognised - capital",{"$f":"'A5-Capex'!C70","v":22981656},{"$f":"'A5-Capex'!D70","v":88116346},{"$f":"'A5-Capex'!E70","v":56511469},{"$f":"'A5-Capex'!F70","v":57653600},{"$f":"'A5-Capex'!G70","v":57446432},{"$f":"'A5-Capex'!H70","v":57446432},{"$f":"'A5-Capex'!I70","v":57446432},{"$f":"'A5-Capex'!J70","v":57271700},{"$f":"'A5-Capex'!K70","v":62194600},{"$f":"'A5-Capex'!L70","v":65797950}]
[]
[{"$f":"'A5-Capex'!A72","v":"Borrowing"},{"$f":"'A5-Capex'!C72","v":0},{"$f":"'A5-Capex'!D72","v":0},{"$f":"'A5-Capex'!E72","v":0},{"$f":"'A5-Capex'!F72","v":0},{"$f":"'A5-Capex'!G72","v":0},{"$f":"'A5-Capex'!H72","v":0},{"$f":"'A5-Capex'!I72","v":0},{"$f":"'A5-Capex'!J72","v":0},{"$f":"'A5-Capex'!K72","v":0},{"$f":"'A5-Capex'!L72","v":0}]
[{"$f":"'A5-Capex'!A73","v":"Internally generated funds"},{"$f":"'A5-Capex'!C73","v":7541929.8800000027},{"$f":"'A5-Capex'!D73","v":47547912},{"$f":"'A5-Capex'!E73","v":22691196},{"$f":"'A5-Capex'!F73","v":52216666},{"$f":"'A5-Capex'!G73","v":49580743},{"$f":"'A5-Capex'!H73","v":49580743},{"$f":"'A5-Capex'!I73","v":49580743},{"$f":"'A5-Capex'!J73","v":81366304},{"$f":"'A5-Capex'!K73","v":30335033},{"$f":"'A5-Capex'!L73","v":26898921}]
["Total sources of capital funds",{"$f":"+B28+B30+B31","v":30523585.880000003},{"$f":"+C28+C30+C31","v":135664258},79202665,109870266,107027175,107027175,107027175,138638004,92529633,92696871]
[]
["Financial position"]
[{"$f":"'A6-FinPos'!A12","v":"Total current assets"},{"$f":"'A6-FinPos'!C12","v":235170044},{"$f":"'A6-FinPos'!D12","v":89505536},{"$f":"'A6-FinPos'!E12","v":137602909},{"$f":"'A6-FinPos'!F12","v":98835533.559999824},{"$f":"'A6-FinPos'!G12","v":136930894},{"$f":"'A6-FinPos'!H12","v":136930894},{"$f":"'A6-FinPos'!I12","v":136930894},{"$f":"'A6-FinPos'!J12","v":225216896.57999998},{"$f":"'A6-FinPos'!K12","v":281401971.25},{"$f":"'A6-FinPos'!L12","v":339891032.09000003}]
[{"$f":"'A6-FinPos'!A24","v":"Total non current assets"},{"$f":"'A6-FinPos'!C24","v":586452837.89999998},{"$f":"'A6-FinPos'!D24","v":927900045},{"$f":"'A6-FinPos'!E24","v":923203621},{"$f":"'A6-FinPos'!F24","v":939303750.33999991},{"$f":"'A6-FinPos'!G24","v":922367273},{"$f":"'A6-FinPos'!H24","v":923203620.99999988},{"$f":"'A6-FinPos'!I24","v":922867272.99999988},{"$f":"'A6-FinPos'!J24","v":1211306930},{"$f":"'A6-FinPos'!K24","v":1169707329},{"$f":"'A6-FinPos'!L24","v":1193767784}]
[{"$f":"'A6-FinPos'!A34","v":"Total current liabilities"},{"$f":"'A6-FinPos'!C34","v":77173636},{"$f":"'A6-FinPos'!D34","v":77563001},{"$f":"'A6-FinPos'!E34","v":74443831},{"$f":"'A6-FinPos'!F34","v":118369842.06},{"$f":"'A6-FinPos'!G34","v":74443831},{"$f":"'A6-FinPos'!H34","v":74443831},{"$f":"'A6-FinPos'!I34","v":74443831},{"$f":"'A6-FinPos'!J34","v":1048635},{"$f":"'A6-FinPos'!K34","v":1069608},{"$f":"'A6-FinPos'!L34","v":1091000}]
[{"$f":"'A6-FinPos'!A39","v":"Total non current liabilities"},{"$f":"'A6-FinPos'!C39","v":39733122.43},{"$f":"'A6-FinPos'!D39","v":58685148},{"$f":"'A6-FinPos'!E39","v":60896619},{"$f":"'A6-FinPos'!F39","v":0},{"$f":"'A6-FinPos'!G39","v":60896619},{"$f":"'A6-FinPos'!H39","v":60896619},{"$f":"'A6-FinPos'!I39","v":60896619},{"$f":"'A6-FinPos'!J39","v":36374551.260000005},{"$f":"'A6-FinPos'!K39","v":37884705.730000004},{"$f":"'A6-FinPos'!L39","v":37828024.060000002}]
["Community wealth/Equity",{"$f":"'A6-FinPos'!C48","v":704716123.47000003},{"$f":"'A6-FinPos'!D48","v":881157432},{"$f":"'A6-FinPos'!E48","v":925466080},{"$f":"'A6-FinPos'!F48","v":919769441.83999968},{"$f":"'A6-FinPos'!G48","v":923957717},{"$f":"'A6-FinPos'!H48","v":924794064.99999988},{"$f":"'A6-FinPos'!I48","v":924457716.99999988},{"$f":"'A6-FinPos'!J48","v":1399100640.3199999},{"$f":"'A6-FinPos'!K48","v":1412154986.52},{"$f":"'A6-FinPos'!L48","v":1494739792.0300002}]
[]
["Cash flows"]
["Net cash from (used) operating",{"$f":"'A7-CFlow'!C17","v":19428783.720000029},{"$f":"'A7-CFlow'!D17","v":141067208},{"$f":"'A7-CFlow'!E17","v":108013118},{"$f":"'A7-CFlow'!F17","v":91619866},{"$f":"'A7-CFlow'!G17","v":146951229.72002202},{"$f":"'A7-CFlow'!H17","v":146951229.72002202},{"$f":"'A7-CFlow'!I17","v":146951229.72002202},{"$f":"'A7-CFlow'!J17","v":209706860},{"$f":"'A7-CFlow'!K17","v":146642160},{"$f":"'A7-CFlow'!L17","v":150071932}]
["Net cash from (used) investing",{"$f":"'A7-CFlow'!C27","v":-30525586},{"$f":"'A7-CFlow'!D27","v":-56297308},{"$f":"'A7-CFlow'!E27","v":-81256067},{"$f":"'A7-CFlow'!F27","v":-109870266},{"$f":"'A7-CFlow'!G27","v":-107027175},{"$f":"'A7-CFlow'!H27","v":-107027175},{"$f":"'A7-CFlow'!I27","v":-107027175},{"$f":"'A7-CFlow'!J27","v":-138638004},{"$f":"'A7-CFlow'!K27","v":-92529633},{"$f":"'A7-CFlow'!L27","v":-92696871}]
["Net cash from (used) financing",{"$f":"'A7-CFlow'!C36","v":-3258622},{"$f":"'A7-CFlow'!D36","v":-135440832},{"$f":"'A7-CFlow'!E36","v":-582651},{"$f":"'A7-CFlow'!F36","v":0},{"$f":"'A7-CFlow'!G36","v":0},{"$f":"'A7-CFlow'!H36","v":0},{"$f":"'A7-CFlow'!I36","v":0},{"$f":"'A7-CFlow'!J36","v":0},{"$f":"'A7-CFlow'!K36","v":0},{"$f":"'A7-CFlow'!L36","v":0}]
[{"$f":"LEFT('A7-CFlow'!A40,37)","v":"Cash/cash equivalents at the year end"},{"$f":"'A7-CFlow'!C40","v":165649576.72000003},{"$f":"'A7-CFlow'!D40","v":14422168},{"$f":"'A7-CFlow'!E40","v":40596564},{"$f":"'A7-CFlow'!F40","v":22346164},{"$f":"'A7-CFlow'!G40","v":80520618.720022023},{"$f":"'A7-CFlow'!H40","v":80520618.720022023},{"$f":"'A7-CFlow'!I40","v":80520618.720022023},{"$f":"'A7-CFlow'!J40","v":151589475},{"$f":"'A7-CFlow'!K40","v":205702002},{"$f":"'A7-CFlow'!L40","v":263077063}]
[]
["Cash backing/surplus reconciliation"]
[{"$f":"'A8-ResRecon'!A4","v":"Cash and investments available"},{"$f":"'A8-ResRecon'!C8","v":166530477},{"$f":"'A8-ResRecon'!D8","v":14422164},{"$f":"'A8-ResRecon'!E8","v":40596564},{"$f":"'A8-ResRecon'!F8","v":31749594.559999824},{"$f":"'A8-ResRecon'!G8","v":39924055},{"$f":"'A8-ResRecon'!H8","v":39924055},{"$f":"'A8-ResRecon'!I8","v":39924055},{"$f":"'A8-ResRecon'!J8","v":151589475},{"$f":"'A8-ResRecon'!K8","v":205702002},{"$f":"'A8-ResRecon'!L8","v":263077063}]
[{"$f":"'A8-ResRecon'!A10","v":"Application of cash and investments"},{"$f":"'A8-ResRecon'!C18","v":9962636},{"$f":"'A8-ResRecon'!D18","v":48356619},{"$f":"'A8-ResRecon'!E18","v":37405757},{"$f":"'A8-ResRecon'!F18","v":19821000},{"$f":"'A8-ResRecon'!G18","v":14002831},{"$f":"'A8-ResRecon'!H18","v":14002831},{"$f":"'A8-ResRecon'!I18","v":14002831},{"$f":"'A8-ResRecon'!J18","v":-44069000},{"$f":"'A8-ResRecon'!K18","v":-39974000},{"$f":"'A8-ResRecon'!L18","v":-40563000}]
["Balance - surplus (shortfall)",{"$f":"B48-B49","v":156567841},{"$f":"C48-C49","v":-33934455},3190807,11928594.559999824,25921224,25921224,25921224,195658475,245676002,303640063]
[]
["Asset management"]
["Asset register summary (WDV)",{"$f":"'A9-Asset'!C165","v":906558366.56999993},{"$f":"'A9-Asset'!D165","v":949969724.89999998},{"$f":"'A9-Asset'!E165","v":939132697.70999992},{"$f":"'A9-Asset'!F165","v":922160970},{"$f":"'A9-Asset'!G165","v":922997318},{"$f":"'A9-Asset'!H165","v":922997318},{"$f":"'A9-Asset'!H165","v":922997318},{"$f":"'A9-Asset'!I165","v":1094588926},{"$f":"'A9-Asset'!J165","v":1086797696},{"$f":"'A9-Asset'!K165","v":1112890913}]
[{"$f":"'A9-Asset'!A168","v":"Depreciation"},{"$f":"'A9-Asset'!C168","v":38553790},{"$f":"'A9-Asset'!D168","v":84607767},{"$f":"'A9-Asset'!E168","v":85910364.310000002},{"$f":"'A9-Asset'!F168","v":30000000},{"$f":"'A9-Asset'!G168","v":50000000.225618027},{"$f":"'A9-Asset'!H168","v":50000000.225618027},{"$f":"'A9-Asset'!H168","v":50000000.225618027},{"$f":"'A9-Asset'!I168","v":68000000},{"$f":"'A9-Asset'!J168","v":60000000},{"$f":"'A9-Asset'!K168","v":64000000}]
["Renewal and Upgrading of Existing Assets",{"$f":"'A9-Asset'!C37+'A9-Asset'!C69","v":25353565.879999999},{"$f":"'A9-Asset'!D37+'A9-Asset'!D69","v":15846322},{"$f":"'A9-Asset'!E37+'A9-Asset'!E69","v":4716695},{"$f":"'A9-Asset'!F37+'A9-Asset'!F69","v":24649820},{"$f":"'A9-Asset'!G37+'A9-Asset'!G69","v":20210470},{"$f":"'A9-Asset'!H37+'A9-Asset'!H69","v":20210470},{"$f":"'A9-Asset'!H37+'A9-Asset'!H69","v":20210470},{"$f":"'A9-Asset'!I37+'A9-Asset'!I69","v":26600000},{"$f":"'A9-Asset'!J37+'A9-Asset'!J69","v":8000000},{"$f":"'A9-Asset'!K37+'A9-Asset'!K69","v":5000000}]
["Repairs and Maintenance",{"$f":"'A9-Asset'!C169","v":16265000},{"$f":"'A9-Asset'!D169","v":2879292},{"$f":"'A9-Asset'!E169","v":4474597.9400000004},{"$f":"'A9-Asset'!F169","v":14635000},{"$f":"'A9-Asset'!G169","v":46315000},{"$f":"'A9-Asset'!H169","v":46315000},{"$f":"'A9-Asset'!H169","v":46315000},{"$f":"'A9-Asset'!I169","v":39380000},{"$f":"'A9-Asset'!J169","v":37130000},{"$f":"'A9-Asset'!K169","v":39190000}]
[]
["Free services"]
["Cost of Free Basic Services provided",{"$f":"'A10-SerDel'!C60","v":0},{"$f":"'A10-SerDel'!D60","v":0},{"$f":"'A10-SerDel'!E60","v":0},{"$f":"'A10-SerDel'!F60","v":0},{"$f":"'A10-SerDel'!G60","v":0},{"$f":"'A10-SerDel'!H60","v":0},{"$f":"'A10-SerDel'!I60","v":0},{"$f":"'A10-SerDel'!I60","v":0},{"$f":"'A10-SerDel'!J60","v":0},{"$f":"'A10-SerDel'!K60","v":0}]
["Revenue cost of free services provided",{"$f":"'A10-SerDel'!C79","v":0},{"$f":"'A10-SerDel'!D79","v":0},{"$f":"'A10-SerDel'!E79","v":0},{"$f":"'A10-SerDel'!F79","v":1500000},{"$f":"'A10-SerDel'!G79","v":5000000},{"$f":"'A10-SerDel'!H79","v":5000000},{"$f":"'A10-SerDel'!I79","v":5500000},{"$f":"'A10-SerDel'!I79","v":5500000},{"$f":"'A10-SerDel'!J79","v":6000000},{"$f":"'A10-SerDel'!K79","v":6500000}]
["Households below minimum service level"]
[{"$f":"'A10-SerDel'!A5","v":"Water:"},{"$f":"'A10-SerDel'!C14","v":0},{"$f":"'A10-SerDel'!D14","v":0},{"$f":"'A10-SerDel'!E14","v":0},{"$f":"'A10-SerDel'!F14","v":0},{"$f":"'A10-SerDel'!G14","v":0},{"$f":"'A10-SerDel'!H14","v":0},{"$f":"'A10-SerDel'!I14","v":0},{"$f":"'A10-SerDel'!I14","v":0},{"$f":"'A10-SerDel'!J14","v":0},{"$f":"'A10-SerDel'!K14","v":0}]
[{"$f":"'A10-SerDel'!A16","v":"Sanitation/sewerage:"},{"$f":"'A10-SerDel'!C26","v":0},{"$f":"'A10-SerDel'!D26","v":0},{"$f":"'A10-SerDel'!E26","v":0},{"$f":"'A10-SerDel'!F26","v":0},{"$f":"'A10-SerDel'!G26","v":0},{"$f":"'A10-SerDel'!H26","v":0},{"$f":"'A10-SerDel'!I26","v":0},{"$f":"'A10-SerDel'!I26","v":0},{"$f":"'A10-SerDel'!J26","v":0},{"$f":"'A10-SerDel'!K26","v":0}]
[{"$f":"'A10-SerDel'!A28","v":"Energy:"},{"$f":"'A10-SerDel'!C35","v":0},{"$f":"'A10-SerDel'!D35","v":0},{"$f":"'A10-SerDel'!E35","v":0},{"$f":"'A10-SerDel'!F35","v":0},{"$f":"'A10-SerDel'!G35","v":0},{"$f":"'A10-SerDel'!H35","v":0},{"$f":"'A10-SerDel'!I35","v":0},{"$f":"'A10-SerDel'!I35","v":0},{"$f":"'A10-SerDel'!J35","v":0},{"$f":"'A10-SerDel'!K35","v":0}]
[{"$f":"'A10-SerDel'!A37","v":"Refuse:"},{"$f":"'A10-SerDel'!C45","v":0},{"$f":"'A10-SerDel'!D45","v":0},{"$f":"'A10-SerDel'!E45","v":0},{"$f":"'A10-SerDel'!F45","v":0},{"$f":"'A10-SerDel'!G45","v":0},{"$f":"'A10-SerDel'!H45","v":0},{"$f":"'A10-SerDel'!I45","v":0},{"$f":"'A10-SerDel'!I45","v":0},{"$f":"'A10-SerDel'!J45","v":0},{"$f":"'A10-SerDel'!K45","v":0}]

{"sheet":"A2-FinPerf SC","index":8,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":false,"merged":[[53,0,53,10],[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&Approve3","v":"LIM331 Greater Giyani - Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)"}]
[{"$f":"\"Functional Classification \"&desc","v":"Functional Classification Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Revenue - Functional"]
["Governance and administration",null,{"$f":"SUM(C6:C8)","v":371804177.43000001},{"$f":"SUM(D6:D8)","v":408456059.00000006},394875520.92000002,413436000,503127431,503127431,575546410,525890208,556775370]
["Executive and council",null,{"$f":"A2A!C6","v":0},{"$f":"A2A!D6","v":0},{"$f":"A2A!E6","v":0},{"$f":"A2A!F6","v":0},{"$f":"A2A!G6","v":0},{"$f":"A2A!H6","v":0},{"$f":"A2A!I6","v":0},{"$f":"A2A!J6","v":0},{"$f":"A2A!K6","v":0}]
["Finance and administration",null,{"$f":"A2A!C9","v":371804177.43000001},{"$f":"A2A!D9","v":408456059.00000006},{"$f":"A2A!E9","v":394875520.92000002},{"$f":"A2A!F9","v":413436000},{"$f":"A2A!G9","v":503127431},{"$f":"A2A!H9","v":503127431},{"$f":"A2A!I9","v":575546410},{"$f":"A2A!J9","v":525890208},{"$f":"A2A!K9","v":556775370}]
["Internal audit",null,{"$f":"A2A!C23","v":0},{"$f":"A2A!D23","v":0},{"$f":"A2A!E23","v":0},{"$f":"A2A!F23","v":0},{"$f":"A2A!G23","v":0},{"$f":"A2A!H23","v":0},{"$f":"A2A!I23","v":0},{"$f":"A2A!J23","v":0},{"$f":"A2A!K23","v":0}]
["Community and public safety",null,{"$f":"SUM(C10:C14)","v":5990637.4199999999},{"$f":"SUM(D10:D14)","v":12303366},1252111.6100000001,1543000,2018855,2018855,1191857,1249065,1309020]
["Community and social services",null,{"$f":"A2A!C26","v":465122.87999999995},{"$f":"A2A!D26","v":251998},{"$f":"A2A!E26","v":449493.35000000003},{"$f":"A2A!F26","v":623000},{"$f":"A2A!G26","v":999455},{"$f":"A2A!H26","v":999455},{"$f":"A2A!I26","v":387206},{"$f":"A2A!J26","v":405791},{"$f":"A2A!K26","v":425269}]
["Sport and recreation",null,{"$f":"A2A!C48","v":7729.54},{"$f":"A2A!D48","v":75520},{"$f":"A2A!E48","v":194131.39000000004},{"$f":"A2A!F48","v":220000},{"$f":"A2A!G48","v":300000},{"$f":"A2A!H48","v":300000},{"$f":"A2A!I48","v":50000},{"$f":"A2A!J48","v":52400},{"$f":"A2A!K48","v":54915}]
["Public safety",null,{"$f":"A2A!C54","v":4957505},{"$f":"A2A!D54","v":11395384},{"$f":"A2A!E54","v":0},{"$f":"A2A!F54","v":0},{"$f":"A2A!G54","v":0},{"$f":"A2A!H54","v":0},{"$f":"A2A!I54","v":0},{"$f":"A2A!J54","v":0},{"$f":"A2A!K54","v":0}]
["Housing",null,{"$f":"A2A!C63","v":560280},{"$f":"A2A!D63","v":580464},{"$f":"A2A!E63","v":608486.87},{"$f":"A2A!F63","v":700000},{"$f":"A2A!G63","v":719400},{"$f":"A2A!H63","v":719400},{"$f":"A2A!I63","v":754651},{"$f":"A2A!J63","v":790874},{"$f":"A2A!K63","v":828836}]
["Health",null,{"$f":"A2A!C66","v":0},{"$f":"A2A!D66","v":0},{"$f":"A2A!E66","v":0},{"$f":"A2A!F66","v":0},{"$f":"A2A!G66","v":0},{"$f":"A2A!H66","v":0},{"$f":"A2A!I66","v":0},{"$f":"A2A!J66","v":0},{"$f":"A2A!K66","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C16:C18)","v":546403},{"$f":"SUM(D16:D18)","v":561543},20952687.170000006,16632000,9675000,9675000,17003175,14749000,15484952]
["Planning and development",null,{"$f":"A2A!C75","v":546403},{"$f":"A2A!D75","v":561543},{"$f":"A2A!E75","v":592894.57000000309},{"$f":"A2A!F75","v":1132000},{"$f":"A2A!G75","v":755000},{"$f":"A2A!H75","v":755000},{"$f":"A2A!I75","v":1187095},{"$f":"A2A!J75","v":1244076},{"$f":"A2A!K75","v":1303791}]
["Road transport",null,{"$f":"A2A!C86","v":0},{"$f":"A2A!D86","v":0},{"$f":"A2A!E86","v":20359792.600000001},{"$f":"A2A!F86","v":15500000},{"$f":"A2A!G86","v":8920000},{"$f":"A2A!H86","v":8920000},{"$f":"A2A!I86","v":15816080},{"$f":"A2A!J86","v":13504924},{"$f":"A2A!K86","v":14181161}]
["Environmental protection",null,{"$f":"A2A!C91","v":0},{"$f":"A2A!D91","v":0},{"$f":"A2A!E91","v":0},{"$f":"A2A!F91","v":0},{"$f":"A2A!G91","v":0},{"$f":"A2A!H91","v":0},{"$f":"A2A!I91","v":0},{"$f":"A2A!J91","v":0},{"$f":"A2A!K91","v":0}]
["Trading services",null,{"$f":"SUM(C20:C23)","v":4302622.8099999996},{"$f":"SUM(D20:D23)","v":4620739},4555924.95,5450000,5734318,5734318,6015300,{"$f":"SUM(J20:J23)","v":6304034},6606627]
["Energy sources",null,{"$f":"A2A!C99","v":0},{"$f":"A2A!D99","v":0},{"$f":"A2A!E99","v":0},{"$f":"A2A!F99","v":0},{"$f":"A2A!G99","v":0},{"$f":"A2A!H99","v":0},{"$f":"A2A!I99","v":0},{"$f":"A2A!J99","v":0},{"$f":"A2A!K99","v":0}]
["Water management",null,{"$f":"A2A!C103","v":0},{"$f":"A2A!D103","v":0},{"$f":"A2A!E103","v":0},{"$f":"A2A!F103","v":0},{"$f":"A2A!G103","v":0},{"$f":"A2A!H103","v":0},{"$f":"A2A!I103","v":0},{"$f":"A2A!J103","v":0},{"$f":"A2A!K103","v":0}]
["Waste water management",null,{"$f":"A2A!C107","v":0},{"$f":"A2A!D107","v":0},{"$f":"A2A!E107","v":0},{"$f":"A2A!F107","v":0},{"$f":"A2A!G107","v":0},{"$f":"A2A!H107","v":0},{"$f":"A2A!I107","v":0},{"$f":"A2A!J107","v":0},{"$f":"A2A!K107","v":0}]
["Waste management",null,{"$f":"A2A!C112","v":4302622.8099999996},{"$f":"A2A!D112","v":4620739},{"$f":"A2A!E112","v":4555924.95},{"$f":"A2A!F112","v":5450000},{"$f":"A2A!G112","v":5734318},{"$f":"A2A!H112","v":5734318},{"$f":"A2A!I112","v":6015300},{"$f":"A2A!J112","v":6304034},{"$f":"A2A!K112","v":6606627}]
["Other",4,{"$f":"A2A!C117","v":0},{"$f":"A2A!D117","v":0},{"$f":"A2A!E117","v":0},{"$f":"A2A!F117","v":0},{"$f":"A2A!G117","v":0},{"$f":"A2A!H117","v":0},{"$f":"A2A!I117","v":0},{"$f":"A2A!J117","v":0},{"$f":"A2A!K117","v":0}]
[{"$f":"\"Total \"&A4","v":"Total Revenue - Functional"},2,{"$f":"C5+C9+C15+C19+C24","v":382643840.66000003},{"$f":"D5+D9+D15+D19+D24","v":425941707.00000006},{"$f":"E5+E9+E15+E19+E24","v":421636244.65000004},437061000,520555604,520555604,{"$f":"I5+I9+I15+I19+I24","v":599756742},548192307,580175969]
[]
["Expenditure - Functional"]
["Governance and administration",null,{"$f":"SUM(C29:C31)","v":215227375},{"$f":"SUM(D29:D31)","v":454658615.54000002},259556085.93555972,238034498,245809332,245809332,292640159,285074266,305665968]
["Executive and council",null,{"$f":"A2A!C128","v":35188330},{"$f":"A2A!D128","v":37459808},{"$f":"A2A!E128","v":35336748.976047367},{"$f":"A2A!F128","v":36481597},{"$f":"A2A!G128","v":36591769},{"$f":"A2A!H128","v":36591769},{"$f":"A2A!I128","v":37376197},{"$f":"A2A!J128","v":39078280},{"$f":"A2A!K128","v":40950782}]
["Finance and administration",null,{"$f":"A2A!C131","v":178263980},{"$f":"A2A!D131","v":415041469.54000002},{"$f":"A2A!E131","v":221783682.65744936},{"$f":"A2A!F131","v":198964326},{"$f":"A2A!G131","v":206981207},{"$f":"A2A!H131","v":206981207},{"$f":"A2A!I131","v":252692200},{"$f":"A2A!J131","v":243383639},{"$f":"A2A!K131","v":261950882}]
["Internal audit",null,{"$f":"A2A!C145","v":1775065},{"$f":"A2A!D145","v":2157338},{"$f":"A2A!E145","v":2435654.3020629892},{"$f":"A2A!F145","v":2588575},{"$f":"A2A!G145","v":2236356},{"$f":"A2A!H145","v":2236356},{"$f":"A2A!I145","v":2571762},{"$f":"A2A!J145","v":2612347},{"$f":"A2A!K145","v":2764304}]
["Community and public safety",null,{"$f":"SUM(C33:C37)","v":15182142},{"$f":"SUM(D33:D37)","v":14593205},16096280.888113037,19713544,17035820,17035820,23291458,21820513,23085411]
["Community and social services",null,{"$f":"A2A!C148","v":8075717},{"$f":"A2A!D148","v":7799130},{"$f":"A2A!E148","v":8963636.5943068843},{"$f":"A2A!F148","v":11309841},{"$f":"A2A!G148","v":8550891},{"$f":"A2A!H148","v":8550891},{"$f":"A2A!I148","v":14387587},{"$f":"A2A!J148","v":12430235},{"$f":"A2A!K148","v":13130235}]
["Sport and recreation",null,{"$f":"A2A!C170","v":6161756},{"$f":"A2A!D170","v":5679297},{"$f":"A2A!E170","v":5871099.1803613277},{"$f":"A2A!F170","v":7025910},{"$f":"A2A!G170","v":7182998},{"$f":"A2A!H170","v":7182998},{"$f":"A2A!I170","v":7538081},{"$f":"A2A!J170","v":7963766},{"$f":"A2A!K170","v":8440927}]
["Public safety",null,{"$f":"A2A!C176","v":0},{"$f":"A2A!D176","v":0},{"$f":"A2A!E176","v":135175},{"$f":"A2A!F176","v":100000},{"$f":"A2A!G176","v":130000},{"$f":"A2A!H176","v":130000},{"$f":"A2A!I176","v":140000},{"$f":"A2A!J176","v":140000},{"$f":"A2A!K176","v":143000}]
["Housing",null,{"$f":"A2A!C185","v":944669},{"$f":"A2A!D185","v":1114778},{"$f":"A2A!E185","v":1126370.1134448242},{"$f":"A2A!F185","v":1277793},{"$f":"A2A!G185","v":1171931},{"$f":"A2A!H185","v":1171931},{"$f":"A2A!I185","v":1225790},{"$f":"A2A!J185","v":1286512},{"$f":"A2A!K185","v":1371249}]
["Health",null,{"$f":"A2A!C188","v":0},{"$f":"A2A!D188","v":0},{"$f":"A2A!E188","v":0},{"$f":"A2A!F188","v":0},{"$f":"A2A!G188","v":0},{"$f":"A2A!H188","v":0},{"$f":"A2A!I188","v":0},{"$f":"A2A!J188","v":0},{"$f":"A2A!K188","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C39:C41)","v":45511070},{"$f":"SUM(D39:D41)","v":43619661},47946212.56817396,66319131,88713743,88713743,94812596,85901676,89869276]
["Planning and development",null,{"$f":"A2A!C197","v":13482589},{"$f":"A2A!D197","v":14357700},{"$f":"A2A!E197","v":18078391.328607786},{"$f":"A2A!F197","v":24317908},{"$f":"A2A!G197","v":19629946},{"$f":"A2A!H197","v":19629946},{"$f":"A2A!I197","v":22560641},{"$f":"A2A!J197","v":14606841},{"$f":"A2A!K197","v":15522489}]
["Road transport",null,{"$f":"A2A!C208","v":32028481},{"$f":"A2A!D208","v":29261961},{"$f":"A2A!E208","v":29867821.23956617},{"$f":"A2A!F208","v":42001223},{"$f":"A2A!G208","v":69083797},{"$f":"A2A!H208","v":69083797},{"$f":"A2A!I208","v":72251955},{"$f":"A2A!J208","v":71294835},{"$f":"A2A!K208","v":74346787}]
["Environmental protection",null,{"$f":"A2A!C213","v":0},{"$f":"A2A!D213","v":0},{"$f":"A2A!E213","v":0},{"$f":"A2A!F213","v":0},{"$f":"A2A!G213","v":0},{"$f":"A2A!H213","v":0},{"$f":"A2A!I213","v":0},{"$f":"A2A!J213","v":0},{"$f":"A2A!K213","v":0}]
["Trading services",null,{"$f":"SUM(C43:C46)","v":46773642},{"$f":"SUM(D43:D46)","v":43527270.460000001},53729019.357217342,{"$f":"SUM(F43:F46)","v":48123561},61969534,61969534,47374525,62866219,{"$f":"SUM(K43:K46)","v":68858440}]
["Energy sources",null,{"$f":"A2A!C221","v":35597729},{"$f":"A2A!D221","v":32394539},{"$f":"A2A!E221","v":42237695.417647034},{"$f":"A2A!F221","v":35287531},{"$f":"A2A!G221","v":50315631},{"$f":"A2A!H221","v":50315631},{"$f":"A2A!I221","v":32929858},{"$f":"A2A!J221","v":47153236},{"$f":"A2A!K221","v":54153898}]
["Water management",null,{"$f":"A2A!C225","v":0},{"$f":"A2A!D225","v":226696.46},{"$f":"A2A!E225","v":17143.109999999997},{"$f":"A2A!F225","v":0},{"$f":"A2A!G225","v":0},{"$f":"A2A!H225","v":0},{"$f":"A2A!I225","v":0},{"$f":"A2A!J225","v":0},{"$f":"A2A!K225","v":0}]
["Waste water management",null,{"$f":"A2A!C229","v":0},{"$f":"A2A!D229","v":0},{"$f":"A2A!E229","v":9441.1200000000008},{"$f":"A2A!F229","v":0},{"$f":"A2A!G229","v":0},{"$f":"A2A!H229","v":0},{"$f":"A2A!I229","v":0},{"$f":"A2A!J229","v":0},{"$f":"A2A!K229","v":0}]
["Waste management",null,{"$f":"A2A!C234","v":11175913},{"$f":"A2A!D234","v":10906035},{"$f":"A2A!E234","v":11464739.709570313},{"$f":"A2A!F234","v":12836030},{"$f":"A2A!G234","v":11653903},{"$f":"A2A!H234","v":11653903},{"$f":"A2A!I234","v":14444667},{"$f":"A2A!J234","v":15712983},{"$f":"A2A!K234","v":14704542}]
["Other",4,{"$f":"A2A!C239","v":0},{"$f":"A2A!D239","v":0},{"$f":"A2A!E239","v":0},{"$f":"A2A!F239","v":0},{"$f":"A2A!G239","v":0},{"$f":"A2A!H239","v":0},{"$f":"A2A!I239","v":0},{"$f":"A2A!J239","v":0},{"$f":"A2A!K239","v":0}]
[{"$f":"\"Total \"&A27","v":"Total Expenditure - Functional"},3,{"$f":"C28+C32+C38+C42+C47","v":322694229},{"$f":"D28+D32+D38+D42+D47","v":556398752},{"$f":"E28+E32+E38+E42+E47","v":377327598.74906409},{"$f":"F28+F32+F38+F42+F47","v":372190734},413528429,413528429,458118738,455662674,487479095]
[{"$f":"result","v":"Surplus/(Deficit) for the year"},null,{"$f":"C25-C48","v":59949611.660000026},{"$f":"D25-D48","v":-130457044.99999994},44308645.900935948,64870266,107027175,107027175,141638004,92529633,92696874]
[{"$f":"head27a","v":"References"}]
["1. Government Finance Statistics Functions and Sub-functions are standardised to assist the compilation of national and international accounts for comparison purposes"]
["2. Total Revenue by functional classification must reconcile to Total Operating Revenue shown in Budgeted Financial Performance (revenue and expenditure)"]
["3. Total Expenditure by Functional Classification must reconcile to Total Operating Expenditure shown in Budgeted Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a functional classification . The GFS function 'Other' is only for Abbatoirs, Air Transport,  Forestry, Licensing and Regulation, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification."]
[]
[]
["check oprev balance",null,{"$f":"C25-'A4-FinPerf RE'!C59","v":-0.3399999737739563},{"$f":"D25-'A4-FinPerf RE'!D59","v":0},{"$f":"E25-'A4-FinPerf RE'!E59","v":-0.3399999737739563},{"$f":"F25-'A4-FinPerf RE'!F59","v":0},{"$f":"G25-'A4-FinPerf RE'!G59","v":1},{"$f":"H25-'A4-FinPerf RE'!H59","v":1},{"$f":"I25-'A4-FinPerf RE'!J59","v":0},{"$f":"J25-'A4-FinPerf RE'!K59","v":1},{"$f":"K25-'A4-FinPerf RE'!L59","v":1}]
["check opexp balance",null,{"$f":"C48-'A4-FinPerf RE'!C35","v":-0.34000003337860107},{"$f":"D48-'A4-FinPerf RE'!D35","v":0},{"$f":"E48-'A4-FinPerf RE'!E35","v":-0.25093591213226318},{"$f":"F48-'A4-FinPerf RE'!F35","v":0},{"$f":"G48-'A4-FinPerf RE'!G35","v":0},{"$f":"H48-'A4-FinPerf RE'!H35","v":0},{"$f":"I48-'A4-FinPerf RE'!J35","v":0},{"$f":"J48-'A4-FinPerf RE'!K35","v":0},{"$f":"K48-'A4-FinPerf RE'!L35","v":0}]

{"sheet":"A2A","index":9,"n_rows":256,"n_cols":30,"rows_kept":256,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[251,0,251,10]]}
[{"$f":"muni&\" - \"&Approve3","v":"LIM331 Greater Giyani - Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)"}]
[{"$f":"\"Functional Classification \"&desc","v":"Functional Classification Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Revenue - Functional"]
["Municipal governance and administration",null,{"$f":"C6+C9+C23","v":371804177.43000001},408456059.00000006,394875520.92000002,413436000,503127431,503127431,575546410,525890208,556775370]
["Executive and council",null,{"$f":"SUM(C7:C8)","v":0},{"$f":"SUM(D7:D8)","v":0},0,0,0,0,0,0,0]
["Mayor and Council",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110,"IR"]
["Municipal Manager, Town Secretary and Chief Executive",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,"IR"]
["Finance and administration",null,{"$f":"SUM(C10:C22)","v":371804177.43000001},408456059.00000006,394875520.92000002,413436000,503127431,503127431,575546410,525890208,556775370]
["Administrative and Corporate Support",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201,"IR"]
["Asset Management",null,0,51432,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202,"IR"]
["Finance",null,370376207.21999997,{"$f":"403999967.73+3373394","v":407373361.73000002},{"$f":"393605115.18+174148","v":393779263.18000001},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":411918000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":469405431},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":469405431},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":554037782},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":524491637},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":555295508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1204,"IR"]
["Fleet Management",null,16304.46,15778.67,11666.150000000001,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":22000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":22000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":23078},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":24186},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":25347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205,"IR"]
["Human Resources",null,211632.72,232881.89,254740.05,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":250000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":250000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":330000},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":360000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206,"IR"]
["Information Technology",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1207,"IR"]
["Legal Services",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1208,"IR"]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209,"IR"]
["Property Services",null,293278.78999999998,136489.35999999999,280214.98000000004,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":32800000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":32800000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":20503700},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":329806},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":345636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210,"IR"]
["Risk Management",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1211,"IR"]
["Security Services",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212,"IR"]
["Supply Chain Management ",null,906754.24,646115.35,549636.56000000238,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":700000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":650000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":650000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":681850},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":714579},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":748879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1213,"IR"]
["Valuation Service",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1214,"IR"]
["Internal audit",null,{"$f":"SUM(C24:C24)","v":0},0,0,0,0,0,0,0,0]
["Governance Function",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1301,"IR"]
["Community and public safety",null,{"$f":"C26+C48+C54+C63+C66","v":5990637.4199999999},12303366,1252111.6100000001,1543000,2018855,2018855,1191857,1249065,1309020]
["Community and social services",null,{"$f":"SUM(C27:C47)","v":465122.87999999995},{"$f":"SUM(D27:D47)","v":251998},449493.35000000003,623000,999455,999455,387206,405791,425269]
["Aged Care",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2101,"IR"]
["Agricultural",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102,"IR"]
["Animal Care and Diseases",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103,"IR"]
["Cemeteries, Funeral Parlours and Crematoriums",null,263843.95999999996,67912,292381.31,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":320000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":318455},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":318455},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":334059},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":350093},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":366898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104,"IR"]
["Child Care Facilities",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2105,"IR"]
["Community Halls and Facilities",null,198543,180301,153734.09000000003,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":678000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":678000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52400},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":54915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2106,"IR"]
["Consumer Protection",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2107,"IR"]
["Cultural Matters",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2108,"IR"]
["Disaster Management",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2109,"IR"]
["Education",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110,"IR"]
["Indigenous and Customary Law",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2111,"IR"]
["Industrial Promotion",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2112,"IR"]
["Language Policy",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2113,"IR"]
["Libraries and Archives",null,2735.92,3785,3377.95,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3147},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3298},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2114,"IR"]
["Literacy Programmes",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2115,"IR"]
["Media Services",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2116,"IR"]
["Museums and Art Galleries",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2117,"IR"]
["Population Development",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2118,"IR"]
["Provincial Cultural Matters",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2119,"IR"]
["Theatres",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2120,"IR"]
["Zoo's",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2121,"IR"]
["Sport and recreation",null,{"$f":"SUM(C49:C53)","v":7729.54},{"$f":"SUM(D49:D53)","v":75520},194131.39000000004,220000,300000,300000,50000,52400,54915]
["Beaches and Jetties ",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2201,"IR"]
["Casinos, Racing, Gambling, Wagering",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2202,"IR"]
["Community Parks (including Nurseries)",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2203,"IR"]
["Recreational Facilities",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2204,"IR"]
["Sports Grounds and Stadiums",null,7729.54,75520,194131.39000000004,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":220000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52400},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":54915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2205,"IR"]
["Public safety",null,{"$f":"SUM(C55:C62)","v":4957505},11395384,0,0,0,0,0,0,0]
["Civil Defence",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2301,"IR"]
["Cleansing",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2302,"IR"]
["Control of Public Nuisances",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2303,"IR"]
["Fencing and Fences ",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2304,"IR"]
["Fire Fighting and Protection",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2305,"IR"]
["Licensing and Control of Animals",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2306,"IR"]
["Police Forces, Traffic and Street Parking Control",null,4957505,11395384,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2307,"IR"]
["Pounds",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2308,"IR"]
["Housing",null,{"$f":"SUM(C64:C65)","v":560280},{"$f":"SUM(D64:D65)","v":580464},608486.87,700000,719400,719400,754651,790874,828836]
["Housing",null,560280,580464,608486.87,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":700000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":719400},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":719400},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":754651},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":790874},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":828836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2401,"IR"]
["Informal Settlements",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2402,"IR"]
["Health",null,{"$f":"SUM(C67:C73)","v":0},{"$f":"SUM(D67:D73)","v":0},0,0,0,0,0,0,0]
["Ambulance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2501,"IR"]
["Health Services",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502,"IR"]
["Laboratory Services",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2503,"IR"]
["Food Control",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2504,"IR"]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2505,"IR"]
["Vector Control",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2506,"IR"]
["Chemical Safety",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2507,"IR"]
["Economic and environmental services",null,{"$f":"C75+C86+C91","v":546403},561543,20952687.170000006,16632000,9675000,9675000,17003175,14749000,15484952]
["Planning and development",null,{"$f":"SUM(C76:C85)","v":546403},{"$f":"SUM(D76:D85)","v":561543},592894.57000000309,1132000,755000,755000,1187095,1244076,1303791]
["Billboards",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101,"IR"]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,110838,114437,182327.88,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":632000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":305000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":305000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":662595},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":694400},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":727731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3102,"IR"]
["Central City Improvement District",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3103,"IR"]
["Development Facilitation",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3104,"IR"]
["Economic Development/Planning",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3105,"IR"]
["Regional Planning and Development",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3106,"IR"]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,435565,447106,410566.69000000303,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":450000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":450000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":524500},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":549676},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":576060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3107,"IR"]
["Project Management Unit",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3108,"IR"]
["Provincial Planning",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3109,"IR"]
["Support to Local Municipalities",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3110,"IR"]
["Road transport",null,{"$f":"SUM(C87:C90)","v":0},0,20359792.600000001,15500000,8920000,8920000,15816080,13504924,14181161]
["Public Transport",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3203","IR"]
["Road and Traffic Regulation",null,0,0,20359792.600000001,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15000000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8920000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8920000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14816080},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12004924},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12581161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3204","IR"]
["Roads",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3205","IR"]
["Taxi Ranks",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1000000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1500000},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1600000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3206","IR"]
["Environmental protection",null,{"$f":"SUM(C92:C97)","v":0},{"$f":"SUM(D92:D97)","v":0},0,0,0,0,0,0,0]
["Biodiversity and Landscape",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3301,"IR"]
["Coastal Protection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3302,"IR"]
["Indigenous Forests",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3303,"IR"]
["Nature Conservation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3304,"IR"]
["Pollution Control",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3305,"IR"]
["Soil Conservation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3306,"IR"]
["Trading services",null,{"$f":"C99+C103+C107+C112","v":4302622.8099999996},{"$f":"D99+D103+D107+D112","v":4620739},4555924.95,5450000,5734318,5734318,6015300,6304034,{"$f":"K99+K103+K107+K112","v":6606627}]
["Energy sources",null,{"$f":"SUM(C100:C102)","v":0},{"$f":"SUM(D100:D102)","v":0},0,0,0,0,0,0,0]
["Electricity ",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4101,"IR"]
["Street Lighting and Signal Systems",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4102,"IR"]
["Nonelectric Energy",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4103,"IR"]
["Water management",null,{"$f":"SUM(C104:C106)","v":0},{"$f":"SUM(D104:D106)","v":0},0,0,0,0,0,0,0]
["Water Treatment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4201,"IR"]
["Water Distribution",null,0,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4202,"IR"]
["Water Storage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4203,"IR"]
["Waste water management",null,{"$f":"SUM(C108:C111)","v":0},{"$f":"SUM(D108:D111)","v":0},0,0,0,0,0,0,0]
["Public Toilets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4301,"IR"]
["Sewerage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4302,"IR"]
["Storm Water Management",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4303,"IR"]
["Waste Water Treatment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4304,"IR"]
["Waste management",null,{"$f":"SUM(C113:C116)","v":4302622.8099999996},{"$f":"SUM(D113:D116)","v":4620739},4555924.95,5450000,5734318,5734318,6015300,6304034,6606627]
["Recycling",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4401,"IR"]
["Solid Waste Disposal (Landfill Sites)",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4402,"IR"]
["Solid Waste Removal",null,4302622.8099999996,4620739,4555924.95,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5450000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5734318},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5734318},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6015300},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6304034},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6606627},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4403,"IR"]
["Street Cleaning",null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4404,"IR"]
["Other",null,{"$f":"SUM(C118:C123)","v":0},{"$f":"SUM(D118:D123)","v":0},0,0,0,0,0,0,0]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5001,"IR"]
["Air Transport",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5002,"IR"]
["Forestry ",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5003,"IR"]
["Licensing and Regulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5004,"IR"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5005,"IR"]
["Tourism",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5006,"IR"]
[{"$f":"\"Total \"&A4","v":"Total Revenue - Functional"},2,{"$f":"C5+C25+C74+C98+C117","v":382643840.66000003},425941707.00000006,421636244.65000004,437061000,520555604,520555604,599756742,548192307,580175969]
[]
["Expenditure - Functional"]
[{"$f":"A5","v":"Municipal governance and administration"},null,{"$f":"C128+C131+C145","v":215227375},454658615.54000002,259556085.93555972,238034498,245809332,245809332,292640159,285074266,305665968]
["Executive and council",null,{"$f":"SUM(C129:C130)","v":35188330},37459808,35336748.976047367,36481597,36591769,36591769,37376197,39078280,40950782]
["Mayor and Council",null,30376830,31870308,33838909.070200197,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":34973781},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35153132},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35153132},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35901225},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":37506197},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":39288271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110,"IE"]
["Municipal Manager, Town Secretary and Chief Executive",null,4811500,5589500,1497839.9058471678,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1507816},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1438637},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1438637},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1474972},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1572083},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1662511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,"IE"]
["Finance and administration",null,{"$f":"SUM(C132:C144)","v":178263980},415041469.54000002,221783682.65744936,198964326,206981207,206981207,252692200,243383639,261950882]
["Administrative and Corporate Support",null,10074806,10332824,13204932.404157711,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15710748},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13196197},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13196197},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16029597},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15144303},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16517261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201,"IE"]
["Asset Management",null,42877678,96252800.090000004,98308746.892881647,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":42562573},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":60767054},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":60767054},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":78507776},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":70634783},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":75528297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202,"IE"]
["Finance",null,64916837,{"$f":"66410619+176238839","v":242649458},{"$f":"54139930.1016065-17758928","v":36381002.101606503},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":47504688},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":56085719},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":56085719},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":67378553},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":64148014},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":66958938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1204,"IE"]
["Fleet Management",null,7308696,6464521,10425048.620822754,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9785664},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9546632},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9546632},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8346887},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8463363},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9860299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205,"IE"]
["Human Resources",null,15691006,17592100.449999999,16691342.7597534,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17059042},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15032758},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15032758},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15785416},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16079096},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17514958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206,"IE"]
["Information Technology",null,5889207,5226235,5456619.7651782222,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11260000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10550905},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10550905},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12412252},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12841632},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13978194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1207,"IE"]
["Legal Services",null,1221396,5505035,9625587.8370629847,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6222260},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4789920},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4789920},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5111250},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5172063},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5541976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1208,"IE"]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,null,null,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209,"IE"]
["Property Services",null,11147710,10006814,9335430.3076999858,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14810121},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9649301},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9649301},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14039262},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13934225},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15561290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210,"IE"]
["Risk Management",null,8703886,7410566,8141563.9657128919,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12372126},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9763117},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9763117},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13451153},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14324481},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15156094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1211,"IE"]
["Security Services",null,8930282,11516311,12130580.287373045,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16022267},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13977821},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13977821},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15594401},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16281040},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18604859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212,"IE"]
["Supply Chain Management ",null,1502476,2084805,2082827.7152001951,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5654837},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3621783},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3621783},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6035653},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6360639},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6728716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1213,"IE"]
["Valuation Service",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1214,"IE"]
["Internal audit",null,{"$f":"SUM(C146:C146)","v":1775065},2157338,2435654.3020629892,2588575,2236356,2236356,2571762,2612347,2764304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Governance Function",null,1775065,2157338,2435654.3020629892,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2588575},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2236356},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2236356},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2571762},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2612347},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2764304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1301,"IE"]
["Community and public safety",null,{"$f":"C148+C170+C176+C185+C188","v":15182142},14593205,16096280.888113037,19713544,17035820,17035820,23291458,21820513,23085411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Community and social services",null,{"$f":"SUM(C149:C169)","v":8075717},{"$f":"SUM(D149:D169)","v":7799130},8963636.5943068843,11309841,8550891,8550891,14387587,12430235,13130235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Aged Care",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2101,"IE"]
["Agricultural",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102,"IE"]
["Animal Care and Diseases",null,535665,563185,584735.88672631828,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":745614},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":487127},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":487127},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":798147},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":825229},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":867936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103,"IE"]
["Cemeteries, Funeral Parlours and Crematoriums",null,2792155,2901061,2822821.8767529298,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3194758},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2337467},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2337467},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3443631},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3624715},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3835937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104,"IE"]
["Child Care Facilities",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2105,"IE"]
["Community Halls and Facilities",null,2750414,3090338,4523608.7230419917,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5016025},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4175353},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4175353},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5076819},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5369588},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5672127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2106,"IE"]
["Consumer Protection",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2107,"IE"]
["Cultural Matters",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2108,"IE"]
["Disaster Management",null,1508393,875609,643691.70929321297,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1719130},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1091867},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1091867},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4357245},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1851830},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1956432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2109,"IE"]
["Education",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110,"IE"]
[{"$f":"A37","v":"Indigenous and Customary Law"},null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2111,"IE"]
["Industrial Promotion",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2112,"IE"]
["Language Policy",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2113,"IE"]
["Libraries and Archives",null,489090,368937,388778.39849243168,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":634314},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":459077},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":459077},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":711745},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":758873},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":797803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2114,"IE"]
["Literacy Programmes",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2115,"IE"]
["Media Services",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2116,"IE"]
["Museums and Art Galleries",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2117,"IE"]
["Population Development",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2118,"IE"]
["Provincial Cultural Matters",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2119,"IE"]
["Theatres",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2120,"IE"]
["Zoo's",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2121,"IE"]
["Sport and recreation",null,{"$f":"SUM(C171:C175)","v":6161756},5679297,5871099.1803613277,7025910,7182998,7182998,7538081,7963766,8440927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Beaches and Jetties ",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2201,"IE"]
["Casinos, Racing, Gambling, Wagering",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2202,"IE"]
["Community Parks (including Nurseries)",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2203,"IE"]
["Recreational Facilities",null,0,0,378526.17,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":510000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":447000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":447000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":480000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":525000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":585000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2204,"IE"]
["Sports Grounds and Stadiums",null,6161756,5679297,5492573.0103613278,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6515910},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6735998},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6735998},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7058081},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7438766},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7855927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2205,"IE"]
["Public safety",null,{"$f":"SUM(C177:C184)","v":0},0,135175,100000,130000,130000,140000,140000,143000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Civil Defence",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2301,"IE"]
["Cleansing",null,0,0,45900,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2302,"IE"]
[{"$f":"A57","v":"Control of Public Nuisances"},null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2303,"IE"]
["Fencing and Fences ",null,0,0,89275,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":130000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":130000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":140000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":140000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":143000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2304,"IE"]
["Fire Fighting and Protection",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2305,"IE"]
["Licensing and Control of Animals",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2306,"IE"]
["Police Forces, Traffic and Street Parking Control",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2307,"IE"]
["Pounds",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2308,"IE"]
[{"$f":"A63","v":"Housing"},null,{"$f":"SUM(C186:C187)","v":944669},1114778,1126370.1134448242,1277793,1171931,1171931,1225790,1286512,1371249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Housing",null,944669,1114778,1126370.1134448242,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1277793},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1171931},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1171931},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1225790},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1286512},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1371249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2401,"IE"]
["Informal Settlements",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2402,"IE"]
["Health",null,{"$f":"SUM(C189:C195)","v":0},{"$f":"SUM(D189:D195)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Ambulance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2501,"IE"]
["Health Services",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502,"IE"]
["Laboratory Services",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2503,"IE"]
["Food Control",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2504,"IE"]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2505,"IE"]
["Vector Control",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2506,"IE"]
["Chemical Safety",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2507,"IE"]
["Economic and environmental services",null,{"$f":"C197+C208+C213","v":45511070},43619661,47946212.56817396,66319131,88713743,88713743,94812596,85901676,89869276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Planning and development",null,{"$f":"SUM(C198:C207)","v":13482589},{"$f":"SUM(D198:D207)","v":14357700},18078391.328607786,24317908,19629946,19629946,22560641,14606841,15522489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Billboards",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101,"IE"]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,2925169,2744340,5229310.7137036119,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6953161},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5278047},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5278047},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7543529},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7069348},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7517458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3102,"IE"]
["Central City Improvement District",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3103,"IE"]
["Development Facilitation",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3104,"IE"]
["Economic Development/Planning",null,2329010,4239630,116990.5597265625,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1260000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":880000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":880000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1383000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3105,"IE"]
["Regional Planning and Development",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3106,"IE"]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,5790179,4220157,9324888.6742333993,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12556979},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10230332},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10230332},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10274178},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4191132},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4447734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3107,"IE"]
["Project Management Unit",null,2438231,3153573,3407201.3809442138,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3547768},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3241567},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3241567},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3359934},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3346361},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3557297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3108,"IE"]
["Provincial Planning",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3109,"IE"]
["Support to Local Municipalities",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3110,"IE"]
["Road transport",null,{"$f":"SUM(C209:C212)","v":32028481},29261961,29867821.23956617,42001223,69083797,69083797,72251955,71294835,74346787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Public Transport",null,788522,671953,716297.12920898455,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1508504},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":780400},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":780400},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1652356},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1713341},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1820928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3203","IE"]
["Road and Traffic Regulation",null,12157715,12361505,14387976.548457032,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16903663},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17371187},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17371187},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18555153},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":19008664},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":20097307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3204","IE"]
["Roads",null,19082244,16228503,14763547.561900154,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":23589056},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50932210},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50932210},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52044446},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50572830},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52428552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3205","IE"]
["Taxi Ranks",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3206","IE"]
["Environmental protection",null,{"$f":"SUM(C214:C219)","v":0},{"$f":"SUM(D214:D219)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Biodiversity and Landscape",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3301,"IE"]
["Coastal Protection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3302,"IE"]
["Indigenous Forests",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3303,"IE"]
[{"$f":"A95","v":"Nature Conservation"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3304,"IE"]
["Pollution Control",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3305,"IE"]
["Soil Conservation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3306,"IE"]
["Trading services",null,{"$f":"C221+C225+C229+C234","v":46773642},{"$f":"D221+D225+D229+D234","v":43527270.460000001},53729019.357217342,48123561,61969534,61969534,47374525,62866219,68858440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Energy sources",null,{"$f":"SUM(C222:C224)","v":35597729},{"$f":"SUM(D222:D224)","v":32394539},42237695.417647034,35287531,50315631,50315631,32929858,47153236,54153898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Electricity ",null,35597729,32394539,42237695.417647034,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35287531},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50315631},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50315631},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":32929858},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":45579587},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":51653898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4101,"IE"]
["Street Lighting and Signal Systems",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1573649},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4102,"IE"]
["Nonelectric Energy",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4103,"IE"]
["Water management",null,{"$f":"SUM(C226:C228)","v":0},{"$f":"SUM(D226:D228)","v":226696.46},17143.109999999997,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Water Treatment",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4201,"IE"]
["Water Distribution",null,0,226696.46,17143.109999999997,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4202,"IE"]
["Water Storage",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4203,"IE"]
["Waste water management",null,{"$f":"SUM(C230:C233)","v":0},{"$f":"SUM(D230:D233)","v":0},9441.1200000000008,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Public Toilets",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4301,"IE"]
["Sewerage",null,0,0,9441.1200000000008,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4302,"IE"]
["Storm Water Management",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4303,"IE"]
["Waste Water Treatment",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4304,"IE"]
["Waste management",null,{"$f":"SUM(C235:C238)","v":11175913},{"$f":"SUM(D235:D238)","v":10906035},11464739.709570313,12836030,11653903,11653903,14444667,15712983,14704542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Recycling",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4401,"IE"]
["Solid Waste Disposal (Landfill Sites)",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4402,"IE"]
["Solid Waste Removal",null,11175913,10906035,11464739.709570313,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12836030},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11653903},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11653903},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13444667},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13712983},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14704542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4403,"IE"]
["Street Cleaning",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4404,"IE"]
["Other",null,{"$f":"SUM(C240:C245)","v":0},{"$f":"SUM(D240:D245)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5001,"IE"]
["Air Transport",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5002,"IE"]
["Forestry ",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5003,"IE"]
["Licensing and Regulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5004,"IE"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5005,"IE"]
["Tourism",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2SubCode,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5006,"IE"]
[{"$f":"\"Total \"&A126","v":"Total Expenditure - Functional"},3,{"$f":"C127+C147+C196+C220+C239","v":322694229},556398752,377327598.74906409,372190734,413528429,413528429,458118738,455662674,487479095]
[{"$f":"result","v":"Surplus/(Deficit) for the year"},null,{"$f":"C124-C246","v":59949611.660000026},-130457044.99999994,44308645.900935948,64870266,107027175,107027175,141638004,92529633,92696874]
[{"$f":"head27a","v":"References"}]
["1. Government Finance Statistics Functions and Sub-functions are standardised to assist national and international accounts and comparison"]
["2. Total Revenue by Functional Classification must reconcile to total operating revenue shown in Financial Performance (revenue and expenditure)"]
["3. Total Expenditure by Functional Classification must reconcile to total operating expenditure shown in Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a Functional classification. The GFS function 'Other' is only for Abbatoirs, Air Transport,  Forestry, Licensing and Regulation, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification"]
[]
[]
["check oprev balance",null,{"$f":"C124-'A4-FinPerf RE'!C59","v":-0.3399999737739563},{"$f":"D124-'A4-FinPerf RE'!D59","v":0},{"$f":"E124-'A4-FinPerf RE'!E59","v":-0.3399999737739563},{"$f":"F124-'A4-FinPerf RE'!F59","v":0},{"$f":"G124-'A4-FinPerf RE'!G59","v":1},{"$f":"H124-'A4-FinPerf RE'!H59","v":1},{"$f":"I124-'A4-FinPerf RE'!J59","v":0},{"$f":"J124-'A4-FinPerf RE'!K59","v":1},{"$f":"K124-'A4-FinPerf RE'!L59","v":1}]
["check opexp balance",null,{"$f":"C246-'A4-FinPerf RE'!C35","v":-0.34000003337860107},{"$f":"D246-'A4-FinPerf RE'!D35","v":0},{"$f":"E246-'A4-FinPerf RE'!E35","v":-0.25093591213226318},{"$f":"F246-'A4-FinPerf RE'!F35","v":0},{"$f":"G246-'A4-FinPerf RE'!G35","v":0},{"$f":"H246-'A4-FinPerf RE'!H35","v":0},{"$f":"I246-'A4-FinPerf RE'!J35","v":0},{"$f":"J246-'A4-FinPerf RE'!K35","v":0},{"$f":"K246-'A4-FinPerf RE'!L35","v":0}]

{"sheet":"A3-FinPerf V","index":10,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,11,1,22]]}
[{"$f":"muni&\" - \"&Approve2","v":"LIM331 Greater Giyani - Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"},null,null,{"$f":"Head4","v":"LTFS"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"},{"$f":"Head12","v":"Forecast 2023/24"},{"$f":"Head13","v":"Forecast 2024/25"},{"$f":"Head14","v":"Forecast 2025/26"},{"$f":"Head15","v":"Forecast 2026/27"},{"$f":"Head16","v":"Forecast 2027/28"},{"$f":"Head17","v":"Forecast 2028/29"},{"$f":"Head18","v":"Forecast 2029/30"},{"$f":"Head19","v":"Forecast 2030/31"},{"$f":"Head20","v":"Forecast 2031/32"},{"$f":"Head21","v":"Forecast 2032/33"},{"$f":"Head22","v":"Forecast 2033/34"},{"$f":"Head23","v":"Forecast 2034/35"}]
["Revenue by Vote",1]
[{"$f":"A3A!A5","v":"Vote 1 - Energy Sources"},null,{"$f":"A3A!C5","v":0},{"$f":"A3A!D5","v":0},{"$f":"A3A!E5","v":0},{"$f":"A3A!F5","v":0},{"$f":"A3A!G5","v":0},{"$f":"A3A!H5","v":0},{"$f":"A3A!I5","v":0},{"$f":"A3A!J5","v":0},{"$f":"A3A!K5","v":0}]
[{"$f":"A3A!A16","v":"Vote 2 - Community and Social Services"},null,{"$f":"A3A!C16","v":465122.88},{"$f":"A3A!D16","v":251998},{"$f":"A3A!E16","v":449493.35000000003},{"$f":"A3A!F16","v":623000},{"$f":"A3A!G16","v":999455},{"$f":"A3A!H16","v":999455},{"$f":"A3A!I16","v":387206},{"$f":"A3A!J16","v":405791},{"$f":"A3A!K16","v":425269}]
[{"$f":"A3A!A27","v":"Vote 3 - Finance & Administration"},null,{"$f":"A3A!C27","v":371804177.43000001},{"$f":"A3A!D27","v":408456059.00000006},{"$f":"A3A!E27","v":394875520.92000002},{"$f":"A3A!F27","v":413436000},{"$f":"A3A!G27","v":503127431},{"$f":"A3A!H27","v":503127431},{"$f":"A3A!I27","v":575546410},{"$f":"A3A!J27","v":525890208},{"$f":"A3A!K27","v":556775370}]
[{"$f":"A3A!A38","v":"Vote 4 - Planning and Development"},null,{"$f":"A3A!C38","v":546403},{"$f":"A3A!D38","v":561543},{"$f":"A3A!E38","v":592894.57000000309},{"$f":"A3A!F38","v":1132000},{"$f":"A3A!G38","v":755000},{"$f":"A3A!H38","v":755000},{"$f":"A3A!I38","v":1187095},{"$f":"A3A!J38","v":1244076},{"$f":"A3A!K38","v":1303791}]
[{"$f":"A3A!A49","v":"Vote 5 - Executive & Council"},null,{"$f":"A3A!C49","v":0},{"$f":"A3A!D49","v":0},{"$f":"A3A!E49","v":0},{"$f":"A3A!F49","v":0},{"$f":"A3A!G49","v":0},{"$f":"A3A!H49","v":0},{"$f":"A3A!I49","v":0},{"$f":"A3A!J49","v":0},{"$f":"A3A!K49","v":0}]
[{"$f":"A3A!A60","v":"Vote 6 - Internal Audit"},null,{"$f":"A3A!C60","v":0},{"$f":"A3A!D60","v":0},{"$f":"A3A!E60","v":0},{"$f":"A3A!F60","v":0},{"$f":"A3A!G60","v":0},{"$f":"A3A!H60","v":0},{"$f":"A3A!I60","v":0},{"$f":"A3A!J60","v":0},{"$f":"A3A!K60","v":0}]
[{"$f":"A3A!A71","v":"Vote 7 - Road Transport"},null,{"$f":"A3A!C71","v":4957505},{"$f":"A3A!D71","v":11395384},{"$f":"A3A!E71","v":20359792.600000001},{"$f":"A3A!F71","v":15500000},{"$f":"A3A!G71","v":8920000},{"$f":"A3A!H71","v":8920000},{"$f":"A3A!I71","v":15816080},{"$f":"A3A!J71","v":13504924},{"$f":"A3A!K71","v":14181161}]
[{"$f":"A3A!A82","v":"Vote 8 - Public Safety"},null,{"$f":"A3A!C82","v":0},{"$f":"A3A!D82","v":0},{"$f":"A3A!E82","v":0},{"$f":"A3A!F82","v":0},{"$f":"A3A!G82","v":0},{"$f":"A3A!H82","v":0},{"$f":"A3A!I82","v":0},{"$f":"A3A!J82","v":0},{"$f":"A3A!K82","v":0}]
[{"$f":"A3A!A93","v":"Vote 9 - Waste Management"},null,{"$f":"A3A!C93","v":4302622.8099999996},{"$f":"A3A!D93","v":4620739},{"$f":"A3A!E93","v":4555924.95},{"$f":"A3A!F93","v":5450000},{"$f":"A3A!G93","v":5734318},{"$f":"A3A!H93","v":5734318},{"$f":"A3A!I93","v":6015300},{"$f":"A3A!J93","v":6304034},{"$f":"A3A!K93","v":6606627}]
[{"$f":"A3A!A104","v":"Vote 10 - Sports & Recreation"},null,{"$f":"A3A!C104","v":7729.54},{"$f":"A3A!D104","v":75520},{"$f":"A3A!E104","v":194131.39000000004},{"$f":"A3A!F104","v":220000},{"$f":"A3A!G104","v":300000},{"$f":"A3A!H104","v":300000},{"$f":"A3A!I104","v":50000},{"$f":"A3A!J104","v":52400},{"$f":"A3A!K104","v":54915}]
[{"$f":"A3A!A115","v":"Vote 11 - Water Management"},null,{"$f":"A3A!C115","v":0},{"$f":"A3A!D115","v":0},{"$f":"A3A!E115","v":0},{"$f":"A3A!F115","v":0},{"$f":"A3A!G115","v":0},{"$f":"A3A!H115","v":0},{"$f":"A3A!I115","v":0},{"$f":"A3A!J115","v":0},{"$f":"A3A!K115","v":0},{"$f":"A5A!L115","v":0}]
[{"$f":"A3A!A126","v":"Vote 12 - Waste Water Management"},null,{"$f":"A3A!C126","v":0},{"$f":"A3A!D126","v":0},{"$f":"A3A!E126","v":0},{"$f":"A3A!F126","v":0},{"$f":"A3A!G126","v":0},{"$f":"A3A!H126","v":0},{"$f":"A3A!I126","v":0},{"$f":"A3A!J126","v":0},{"$f":"A3A!K126","v":0},{"$f":"A5A!L126","v":0}]
[{"$f":"A3A!A137","v":"Vote 13 - Housing"},null,{"$f":"A3A!C137","v":560280},{"$f":"A3A!D137","v":580464},{"$f":"A3A!E137","v":608486.87},{"$f":"A3A!F137","v":700000},{"$f":"A3A!G137","v":719400},{"$f":"A3A!H137","v":719400},{"$f":"A3A!I137","v":754651},{"$f":"A3A!J137","v":790874},{"$f":"A3A!K137","v":828836},{"$f":"A5A!L137","v":0}]
[{"$f":"A3A!A148","v":"Vote 14 - Finance & Administration"},null,{"$f":"A3A!C148","v":0},{"$f":"A3A!D148","v":0},{"$f":"A3A!E148","v":0},{"$f":"A3A!F148","v":0},{"$f":"A3A!G148","v":0},{"$f":"A3A!H148","v":0},{"$f":"A3A!I148","v":0},{"$f":"A3A!J148","v":0},{"$f":"A3A!K148","v":0},{"$f":"A5A!L148","v":0}]
[{"$f":"A3A!A159","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"A3A!C159","v":0},{"$f":"A3A!D159","v":0},{"$f":"A3A!E159","v":0},{"$f":"A3A!F159","v":0},{"$f":"A3A!G159","v":0},{"$f":"A3A!H159","v":0},{"$f":"A3A!I159","v":0},{"$f":"A3A!J159","v":0},{"$f":"A3A!K159","v":0},{"$f":"A5A!L159","v":0}]
["Total Revenue by Vote",2,{"$f":"SUM(C5:C19)","v":382643840.66000003},{"$f":"SUM(D5:D19)","v":425941707.00000006},421636244.65000004,437061000,520555604,520555604,599756742,548192307,580175969]
[]
["Expenditure by Vote to be appropriated",1]
[{"$f":"A3A!A173","v":"Vote 1 - Energy Sources"},null,{"$f":"A3A!C173","v":35597729},{"$f":"A3A!D173","v":32394539},{"$f":"A3A!E173","v":42237695.417647034},{"$f":"A3A!F173","v":35287531},{"$f":"A3A!G173","v":50315631},{"$f":"A3A!H173","v":50315631},{"$f":"A3A!I173","v":32929858},{"$f":"A3A!J173","v":47153236},{"$f":"A3A!K173","v":54153898}]
[{"$f":"A3A!A184","v":"Vote 2 - Community and Social Services"},null,{"$f":"A3A!C184","v":8075717},{"$f":"A3A!D184","v":7799130},{"$f":"A3A!E184","v":8963636.5943068843},{"$f":"A3A!F184","v":11309841},{"$f":"A3A!G184","v":8550891},{"$f":"A3A!H184","v":8550891},{"$f":"A3A!I184","v":14387587},{"$f":"A3A!J184","v":12430235},{"$f":"A3A!K184","v":13130235}]
[{"$f":"A3A!A195","v":"Vote 3 - Finance & Administration"},null,{"$f":"A3A!C195","v":153369685},{"$f":"A3A!D195","v":387966099.54000002},{"$f":"A3A!E195","v":190991550.20074037},{"$f":"A3A!F195","v":155971311},{"$f":"A3A!G195","v":169256284},{"$f":"A3A!H195","v":169256284},{"$f":"A3A!I195","v":208655950},{"$f":"A3A!J195","v":199116664},{"$f":"A3A!K195","v":212850568}]
[{"$f":"A3A!A206","v":"Vote 4 - Planning and Development"},null,{"$f":"A3A!C206","v":13482589},{"$f":"A3A!D206","v":14357700},{"$f":"A3A!E206","v":18078391.328607786},{"$f":"A3A!F206","v":24317908},{"$f":"A3A!G206","v":19629946},{"$f":"A3A!H206","v":19629946},{"$f":"A3A!I206","v":22560641},{"$f":"A3A!J206","v":14606841},{"$f":"A3A!K206","v":15522489}]
[{"$f":"A3A!A217","v":"Vote 5 - Executive & Council"},null,{"$f":"A3A!C217","v":35188330},{"$f":"A3A!D217","v":37459808},{"$f":"A3A!E217","v":35336748.976047367},{"$f":"A3A!F217","v":36481597},{"$f":"A3A!G217","v":36591769},{"$f":"A3A!H217","v":36591769},{"$f":"A3A!I217","v":37376197},{"$f":"A3A!J217","v":39078280},{"$f":"A3A!K217","v":40950782}]
[{"$f":"A3A!A228","v":"Vote 6 - Internal Audit"},null,{"$f":"A3A!C228","v":1775065},{"$f":"A3A!D228","v":2157338},{"$f":"A3A!E228","v":2435654.3020629892},{"$f":"A3A!F228","v":2588575},{"$f":"A3A!G228","v":2236356},{"$f":"A3A!H228","v":2236356},{"$f":"A3A!I228","v":2571762},{"$f":"A3A!J228","v":2612347},{"$f":"A3A!K228","v":2764304}]
[{"$f":"A3A!A239","v":"Vote 7 - Road Transport"},null,{"$f":"A3A!C239","v":32028481},{"$f":"A3A!D239","v":29261961},{"$f":"A3A!E239","v":29867821.23956617},{"$f":"A3A!F239","v":42001223},{"$f":"A3A!G239","v":69083797},{"$f":"A3A!H239","v":69083797},{"$f":"A3A!I239","v":72251955},{"$f":"A3A!J239","v":71294835},{"$f":"A3A!K239","v":74346787}]
[{"$f":"A3A!A250","v":"Vote 8 - Public Safety"},null,{"$f":"A3A!C250","v":0},{"$f":"A3A!D250","v":0},{"$f":"A3A!E250","v":135175},{"$f":"A3A!F250","v":100000},{"$f":"A3A!G250","v":130000},{"$f":"A3A!H250","v":130000},{"$f":"A3A!I250","v":140000},{"$f":"A3A!J250","v":140000},{"$f":"A3A!K250","v":143000}]
[{"$f":"A3A!A261","v":"Vote 9 - Waste Management"},null,{"$f":"A3A!C261","v":11175913},{"$f":"A3A!D261","v":10906035},{"$f":"A3A!E261","v":11464739.709570313},{"$f":"A3A!F261","v":12836030},{"$f":"A3A!G261","v":11653903},{"$f":"A3A!H261","v":11653903},{"$f":"A3A!I261","v":14444667},{"$f":"A3A!J261","v":15712983},{"$f":"A3A!K261","v":14704542}]
[{"$f":"A3A!A272","v":"Vote 10 - Sports & Recreation"},null,{"$f":"A3A!C272","v":6161756},{"$f":"A3A!D272","v":5679297},{"$f":"A3A!E272","v":5871099.1803613277},{"$f":"A3A!F272","v":7025910},{"$f":"A3A!G272","v":7182998},{"$f":"A3A!H272","v":7182998},{"$f":"A3A!I272","v":7538081},{"$f":"A3A!J272","v":7963766},{"$f":"A3A!K272","v":8440927}]
[{"$f":"A3A!A283","v":"Vote 11 - Water Management"},null,{"$f":"A3A!C283","v":0},{"$f":"A3A!D283","v":226696.46},{"$f":"A3A!E283","v":17143.109999999997},{"$f":"A3A!F283","v":0},{"$f":"A3A!G283","v":0},{"$f":"A3A!H283","v":0},{"$f":"A3A!I283","v":0},{"$f":"A3A!J283","v":0},{"$f":"A3A!K283","v":0},{"$f":"A3A!L284","v":0}]
[{"$f":"A3A!A294","v":"Vote 12 - Waste Water Management"},null,{"$f":"A3A!C294","v":0},{"$f":"A3A!D294","v":0},{"$f":"A3A!E294","v":9442},{"$f":"A3A!F294","v":0},{"$f":"A3A!G294","v":0},{"$f":"A3A!H294","v":0},{"$f":"A3A!I294","v":0},{"$f":"A3A!J294","v":0},{"$f":"A3A!K294","v":0},{"$f":"A3A!L295","v":0}]
[{"$f":"A3A!A305","v":"Vote 13 - Housing"},null,{"$f":"A3A!C305","v":944669},{"$f":"A3A!D305","v":1114778},{"$f":"A3A!E305","v":1126370.1134448242},{"$f":"A3A!F305","v":1277793},{"$f":"A3A!G305","v":1171931},{"$f":"A3A!H305","v":1171931},{"$f":"A3A!I305","v":1225790},{"$f":"A3A!J305","v":1286512},{"$f":"A3A!K305","v":1371249},{"$f":"A3A!L306","v":0}]
[{"$f":"A3A!A316","v":"Vote 14 - Finance & Administration"},null,{"$f":"A3A!C316","v":24894295},{"$f":"A3A!D316","v":27075370},{"$f":"A3A!E316","v":30792132.456708979},{"$f":"A3A!F316","v":42993015},{"$f":"A3A!G316","v":37724923},{"$f":"A3A!H316","v":37724923},{"$f":"A3A!I316","v":44036250},{"$f":"A3A!J316","v":44266975},{"$f":"A3A!K316","v":49100314},{"$f":"A3A!L317","v":0}]
[{"$f":"A3A!A327","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"A3A!C327","v":0},{"$f":"A3A!D327","v":0},{"$f":"A3A!E327","v":0},{"$f":"A3A!F327","v":0},{"$f":"A3A!G327","v":0},{"$f":"A3A!H327","v":0},{"$f":"A3A!I327","v":0},{"$f":"A3A!J327","v":0},{"$f":"A3A!K327","v":0},{"$f":"A3A!L328","v":0}]
["Total Expenditure by Vote",2,{"$f":"SUM(C23:C37)","v":322694229},{"$f":"SUM(D23:D37)","v":556398752},377327599.62906402,372190734,413528429,413528429,458118738,455662674,487479095,{"$f":"SUM(L23:L29)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"result","v":"Surplus/(Deficit) for the year"},2,{"$f":"C20-C38","v":59949611.660000026},-130457044.99999994,44308645.020936012,64870266,107027175,107027175,141638004,92529633,92696874,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. department, if different to functional classification structure"]
["2. Must reconcile to Budgeted Financial Performance (revenue and expenditure)"]
["3. Assign share in 'associate' to relevant Vote"]
[]
[{"$f":"\"check \"&A39","v":"check Surplus/(Deficit) for the year"},null,{"$f":"C39-A3A!C340","v":0},{"$f":"D39-A3A!D340","v":0},{"$f":"E39-A3A!E340","v":0},{"$f":"F39-A3A!F340","v":0},{"$f":"G39-A3A!G340","v":0},{"$f":"H39-A3A!H340","v":0},{"$f":"I39-A3A!I340","v":0},{"$f":"J39-A3A!J340","v":0},{"$f":"K39-A3A!K340","v":0}]

{"sheet":"A3A","index":11,"n_rows":347,"n_cols":30,"rows_kept":347,"cut":false,"hidden":false,"merged":[[1,11,1,22],[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&Approve2&\"A\"","v":"LIM331 Greater Giyani - Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)A"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"},null,null,{"$f":"Head4","v":"LTFS"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"},{"$f":"Head12","v":"Forecast 2023/24"},{"$f":"Head13","v":"Forecast 2024/25"},{"$f":"Head14","v":"Forecast 2025/26"},{"$f":"Head15","v":"Forecast 2026/27"},{"$f":"Head16","v":"Forecast 2027/28"},{"$f":"Head17","v":"Forecast 2028/29"},{"$f":"Head18","v":"Forecast 2029/30"},{"$f":"Head19","v":"Forecast 2030/31"},{"$f":"Head20","v":"Forecast 2031/32"},{"$f":"Head21","v":"Forecast 2032/33"},{"$f":"Head22","v":"Forecast 2033/34"},{"$f":"Head23","v":"Forecast 2034/35"}]
["Revenue by Vote",1]
[{"$f":"'Org structure'!A2","v":"Vote 1 - Energy Sources"},null,{"$f":"SUM(C6:C15)","v":0},{"$f":"SUM(D6:D15)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D3,18)<>\"[Name of sub-vote]\",'Org structure'!D3,\"\")","v":"1.1 - Electricity"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D4,18)<>\"[Name of sub-vote]\",'Org structure'!D4,\"\")","v":"1.2 - Street Lighting and Signal Systems"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D5,18)<>\"[Name of sub-vote]\",'Org structure'!D5,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D6,18)<>\"[Name of sub-vote]\",'Org structure'!D6,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D7,18)<>\"[Name of sub-vote]\",'Org structure'!D7,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D8,18)<>\"[Name of sub-vote]\",'Org structure'!D8,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D9,18)<>\"[Name of sub-vote]\",'Org structure'!D9,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D10,18)<>\"[Name of sub-vote]\",'Org structure'!D10,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D11,18)<>\"[Name of sub-vote]\",'Org structure'!D11,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D12,18)<>\"[Name of sub-vote]\",'Org structure'!D12,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"IR"]
[{"$f":"'Org structure'!A3","v":"Vote 2 - Community and Social Services"},null,{"$f":"SUM(C17:C26)","v":465122.88},{"$f":"SUM(D17:D26)","v":251998},449493.35000000003,623000,999455,999455,387206,405791,425269]
[{"$f":"IF(RIGHT('Org structure'!D14,18)<>\"[Name of sub-vote]\",'Org structure'!D14,\"\")","v":"2.1 - Animal Care and Diseases"},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D15,18)<>\"[Name of sub-vote]\",'Org structure'!D15,\"\")","v":"2.2 - Community Halls and Facilities"},null,198543,180301,153734.09000000003,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":678000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":678000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52400},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":54915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D16,18)<>\"[Name of sub-vote]\",'Org structure'!D16,\"\")","v":"2.3 - Libraries and Archives"},null,2735.92,3785,3377.95,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3147},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3298},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D17,18)<>\"[Name of sub-vote]\",'Org structure'!D17,\"\")","v":"2.4 - Cemeteries, Funeral Parlours and Crematoriums"},null,263843.95999999996,67912,292381.31,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":320000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":318455},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":318455},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":334059},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":350093},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":366898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D18,18)<>\"[Name of sub-vote]\",'Org structure'!D18,\"\")","v":"2.5 - Disaster Management"},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D19,18)<>\"[Name of sub-vote]\",'Org structure'!D19,\"\")","v":""},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D20,18)<>\"[Name of sub-vote]\",'Org structure'!D20,\"\")","v":""},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D21,18)<>\"[Name of sub-vote]\",'Org structure'!D21,\"\")","v":""},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D22,18)<>\"[Name of sub-vote]\",'Org structure'!D22,\"\")","v":""},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D23,18)<>\"[Name of sub-vote]\",'Org structure'!D23,\"\")","v":""},null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"IR"]
[{"$f":"'Org structure'!A4","v":"Vote 3 - Finance & Administration"},null,{"$f":"SUM(C28:C37)","v":371804177.43000001},408456059.00000006,394875520.92000002,413436000,503127431,503127431,575546410,525890208,556775370]
[{"$f":"IF(RIGHT('Org structure'!D25,18)<>\"[Name of sub-vote]\",'Org structure'!D25,\"\")","v":"3.1 - Fleet Management"},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":22000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":22000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":23078},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":24186},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":25347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D26,18)<>\"[Name of sub-vote]\",'Org structure'!D26,\"\")","v":"3.2 - Finance"},null,0,51432,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":411918000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":469405431},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":469405431},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":554037782},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":524491637},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":555295508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D27,18)<>\"[Name of sub-vote]\",'Org structure'!D27,\"\")","v":"3.3 - Asset Management"},null,370376207.21999997,{"$f":"403999967.73+3373394","v":407373361.73000002},{"$f":"393605115.18+174148","v":393779263.18000001},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D28,18)<>\"[Name of sub-vote]\",'Org structure'!D28,\"\")","v":"3.4 - Human Resources"},null,16304.46,15778.67,11666.150000000001,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":250000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":250000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":330000},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":360000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D29,18)<>\"[Name of sub-vote]\",'Org structure'!D29,\"\")","v":"3.5 - Legal Services"},null,211632.72,232881.89,254740.05,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D30,18)<>\"[Name of sub-vote]\",'Org structure'!D30,\"\")","v":"3.6 - Property Services"},null,293278.78999999998,136489.35999999999,280214.98000000004,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":32800000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":32800000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":20503700},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":329806},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":345636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D31,18)<>\"[Name of sub-vote]\",'Org structure'!D31,\"\")","v":"3.7 - Risk Management"},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D32,18)<>\"[Name of sub-vote]\",'Org structure'!D32,\"\")","v":"3.8 - Supply Chain Management"},null,906754.24,646115.35,549636.56000000238,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":700000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":650000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":650000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":681850},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":714579},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":748879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D33,18)<>\"[Name of sub-vote]\",'Org structure'!D33,\"\")","v":""},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D34,18)<>\"[Name of sub-vote]\",'Org structure'!D34,\"\")","v":""},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"IR"]
[{"$f":"'Org structure'!A5","v":"Vote 4 - Planning and Development"},null,{"$f":"SUM(C39:C48)","v":546403},561543,592894.57000000309,1132000,755000,755000,1187095,1244076,1303791]
[{"$f":"IF(RIGHT('Org structure'!D36,18)<>\"[Name of sub-vote]\",'Org structure'!D36,\"\")","v":"4.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,110838,114437,182327.88,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":450000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":450000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":524500},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":549676},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":576060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D37,18)<>\"[Name of sub-vote]\",'Org structure'!D37,\"\")","v":"4.2 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,435565,447106,410566.69000000303,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":632000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":305000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":305000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":662595},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":694400},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":727731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D38,18)<>\"[Name of sub-vote]\",'Org structure'!D38,\"\")","v":"4.3 - Economic Development/Planning"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D39,18)<>\"[Name of sub-vote]\",'Org structure'!D39,\"\")","v":"4.4 - Project Management Unit"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D40,18)<>\"[Name of sub-vote]\",'Org structure'!D40,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D41,18)<>\"[Name of sub-vote]\",'Org structure'!D41,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D42,18)<>\"[Name of sub-vote]\",'Org structure'!D42,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D43,18)<>\"[Name of sub-vote]\",'Org structure'!D43,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D44,18)<>\"[Name of sub-vote]\",'Org structure'!D44,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D45,18)<>\"[Name of sub-vote]\",'Org structure'!D45,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"IR"]
[{"$f":"'Org structure'!A6","v":"Vote 5 - Executive & Council"},null,{"$f":"SUM(C50:C59)","v":0},{"$f":"SUM(D50:D59)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D47,18)<>\"[Name of sub-vote]\",'Org structure'!D47,\"\")","v":"5.1 - Municipal Manager, Town Secretary and Chief Executive"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D48,18)<>\"[Name of sub-vote]\",'Org structure'!D48,\"\")","v":"5.2 - Mayor and Council"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D49,18)<>\"[Name of sub-vote]\",'Org structure'!D49,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D50,18)<>\"[Name of sub-vote]\",'Org structure'!D50,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D51,18)<>\"[Name of sub-vote]\",'Org structure'!D51,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D52,18)<>\"[Name of sub-vote]\",'Org structure'!D52,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D53,18)<>\"[Name of sub-vote]\",'Org structure'!D53,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D54,18)<>\"[Name of sub-vote]\",'Org structure'!D54,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D55,18)<>\"[Name of sub-vote]\",'Org structure'!D55,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D56,18)<>\"[Name of sub-vote]\",'Org structure'!D56,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"IR"]
[{"$f":"'Org structure'!A7","v":"Vote 6 - Internal Audit"},null,{"$f":"SUM(C61:C70)","v":0},{"$f":"SUM(D61:D70)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D58,18)<>\"[Name of sub-vote]\",'Org structure'!D58,\"\")","v":"6.1 - Governance Function"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D59,18)<>\"[Name of sub-vote]\",'Org structure'!D59,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D60,18)<>\"[Name of sub-vote]\",'Org structure'!D60,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D61,18)<>\"[Name of sub-vote]\",'Org structure'!D61,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D62,18)<>\"[Name of sub-vote]\",'Org structure'!D62,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D63,18)<>\"[Name of sub-vote]\",'Org structure'!D63,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D64,18)<>\"[Name of sub-vote]\",'Org structure'!D64,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D65,18)<>\"[Name of sub-vote]\",'Org structure'!D65,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D66,18)<>\"[Name of sub-vote]\",'Org structure'!D66,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D67,18)<>\"[Name of sub-vote]\",'Org structure'!D67,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"IR"]
[{"$f":"'Org structure'!A8","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C72:C81)","v":4957505},11395384,20359792.600000001,15500000,8920000,8920000,15816080,13504924,14181161]
[{"$f":"IF(RIGHT('Org structure'!D69,18)<>\"[Name of sub-vote]\",'Org structure'!D69,\"\")","v":"7.1 - Taxi Ranks"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1000000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1500000},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1600000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D70,18)<>\"[Name of sub-vote]\",'Org structure'!D70,\"\")","v":"7.2 - Road and Traffic Regulation"},null,4957505,11395384,20359792.600000001,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15000000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8920000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8920000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14816080},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12004924},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12581161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D71,18)<>\"[Name of sub-vote]\",'Org structure'!D71,\"\")","v":"7.3 - Public Transport"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D72,18)<>\"[Name of sub-vote]\",'Org structure'!D72,\"\")","v":"7.4 - Roads"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D73,18)<>\"[Name of sub-vote]\",'Org structure'!D73,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D74,18)<>\"[Name of sub-vote]\",'Org structure'!D74,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D75,18)<>\"[Name of sub-vote]\",'Org structure'!D75,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D76,18)<>\"[Name of sub-vote]\",'Org structure'!D76,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D77,18)<>\"[Name of sub-vote]\",'Org structure'!D77,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D78,18)<>\"[Name of sub-vote]\",'Org structure'!D78,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"IR"]
[{"$f":"'Org structure'!A9","v":"Vote 8 - Public Safety"},null,{"$f":"SUM(C83:C92)","v":0},{"$f":"SUM(D83:D92)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D80,18)<>\"[Name of sub-vote]\",'Org structure'!D80,\"\")","v":"8.1 - Cleansing"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D81,18)<>\"[Name of sub-vote]\",'Org structure'!D81,\"\")","v":"8.2 - Fencing and Fences"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D82,18)<>\"[Name of sub-vote]\",'Org structure'!D82,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D83,18)<>\"[Name of sub-vote]\",'Org structure'!D83,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D84,18)<>\"[Name of sub-vote]\",'Org structure'!D84,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D85,18)<>\"[Name of sub-vote]\",'Org structure'!D85,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D86,18)<>\"[Name of sub-vote]\",'Org structure'!D86,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D87,18)<>\"[Name of sub-vote]\",'Org structure'!D87,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D88,18)<>\"[Name of sub-vote]\",'Org structure'!D88,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D89,18)<>\"[Name of sub-vote]\",'Org structure'!D89,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"IR"]
[{"$f":"'Org structure'!A10","v":"Vote 9 - Waste Management"},null,{"$f":"SUM(C94:C103)","v":4302622.8099999996},{"$f":"SUM(D94:D103)","v":4620739},4555924.95,5450000,5734318,5734318,6015300,6304034,6606627]
[{"$f":"IF(RIGHT('Org structure'!D91,18)<>\"[Name of sub-vote]\",'Org structure'!D91,\"\")","v":"9.1 - Recycling"},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D92,18)<>\"[Name of sub-vote]\",'Org structure'!D92,\"\")","v":"9.2 - Solid Waste Disposal (Landfill Sites)"},null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D93,18)<>\"[Name of sub-vote]\",'Org structure'!D93,\"\")","v":"9.3 - Solid Waste Removal"},null,4302622.8099999996,4620739,4555924.95,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5450000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5734318},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5734318},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6015300},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6304034},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6606627},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D94,18)<>\"[Name of sub-vote]\",'Org structure'!D94,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D95,18)<>\"[Name of sub-vote]\",'Org structure'!D95,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D96,18)<>\"[Name of sub-vote]\",'Org structure'!D96,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D97,18)<>\"[Name of sub-vote]\",'Org structure'!D97,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D98,18)<>\"[Name of sub-vote]\",'Org structure'!D98,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D99,18)<>\"[Name of sub-vote]\",'Org structure'!D99,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D100,18)<>\"[Name of sub-vote]\",'Org structure'!D100,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"IR"]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Sports & Recreation"},null,{"$f":"SUM(C105:C114)","v":7729.54},{"$f":"SUM(D105:D114)","v":75520},194131.39000000004,220000,300000,300000,50000,52400,54915]
[{"$f":"IF(RIGHT('Org structure'!D102,18)<>\"[Name of sub-vote]\",'Org structure'!D102,\"\")","v":"10.1 - Recreational Facilities"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D103,18)<>\"[Name of sub-vote]\",'Org structure'!D103,\"\")","v":"10.2 - Sports Grounds and Stadiums"},null,7729.54,75520,194131.39000000004,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":220000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":300000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52400},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":54915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D104,18)<>\"[Name of sub-vote]\",'Org structure'!D104,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D105,18)<>\"[Name of sub-vote]\",'Org structure'!D105,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D106,18)<>\"[Name of sub-vote]\",'Org structure'!D106,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D107,18)<>\"[Name of sub-vote]\",'Org structure'!D107,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D108,18)<>\"[Name of sub-vote]\",'Org structure'!D108,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D109,18)<>\"[Name of sub-vote]\",'Org structure'!D109,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D110,18)<>\"[Name of sub-vote]\",'Org structure'!D110,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D111,18)<>\"[Name of sub-vote]\",'Org structure'!D111,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"IR"]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Water Management"},null,{"$f":"SUM(C116:C125)","v":0},{"$f":"SUM(D116:D125)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D113,18)<>\"[Name of sub-vote]\",'Org structure'!D113,\"\")","v":"11.1 - Water Distribution"},null,null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D114,18)<>\"[Name of sub-vote]\",'Org structure'!D114,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D115,18)<>\"[Name of sub-vote]\",'Org structure'!D115,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D116,18)<>\"[Name of sub-vote]\",'Org structure'!D116,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D117,18)<>\"[Name of sub-vote]\",'Org structure'!D117,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D118,18)<>\"[Name of sub-vote]\",'Org structure'!D118,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D119,18)<>\"[Name of sub-vote]\",'Org structure'!D119,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D120,18)<>\"[Name of sub-vote]\",'Org structure'!D120,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D121,18)<>\"[Name of sub-vote]\",'Org structure'!D121,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D122,18)<>\"[Name of sub-vote]\",'Org structure'!D122,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"IR"]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Waste Water Management"},null,{"$f":"SUM(C127:C136)","v":0},{"$f":"SUM(D127:D136)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D124,18)<>\"[Name of sub-vote]\",'Org structure'!D124,\"\")","v":"12.1 - Sewerage"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D125,18)<>\"[Name of sub-vote]\",'Org structure'!D125,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D126,18)<>\"[Name of sub-vote]\",'Org structure'!D126,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D127,18)<>\"[Name of sub-vote]\",'Org structure'!D127,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D128,18)<>\"[Name of sub-vote]\",'Org structure'!D128,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D129,18)<>\"[Name of sub-vote]\",'Org structure'!D129,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D130,18)<>\"[Name of sub-vote]\",'Org structure'!D130,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D131,18)<>\"[Name of sub-vote]\",'Org structure'!D131,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D132,18)<>\"[Name of sub-vote]\",'Org structure'!D132,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D133,18)<>\"[Name of sub-vote]\",'Org structure'!D133,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"IR"]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Housing"},null,{"$f":"SUM(C138:C147)","v":560280},{"$f":"SUM(D138:D147)","v":580464},608486.87,700000,719400,719400,754651,790874,828836]
[{"$f":"IF(RIGHT('Org structure'!D135,18)<>\"[Name of sub-vote]\",'Org structure'!D135,\"\")","v":"13.1 - Housing"},null,560280,580464,608486.87,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":700000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":719400},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":719400},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":754651},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":790874},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":828836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D136,18)<>\"[Name of sub-vote]\",'Org structure'!D136,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D137,18)<>\"[Name of sub-vote]\",'Org structure'!D137,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D138,18)<>\"[Name of sub-vote]\",'Org structure'!D138,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D139,18)<>\"[Name of sub-vote]\",'Org structure'!D139,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D140,18)<>\"[Name of sub-vote]\",'Org structure'!D140,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D141,18)<>\"[Name of sub-vote]\",'Org structure'!D141,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D142,18)<>\"[Name of sub-vote]\",'Org structure'!D142,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D143,18)<>\"[Name of sub-vote]\",'Org structure'!D143,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D144,18)<>\"[Name of sub-vote]\",'Org structure'!D144,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"IR"]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Finance & Administration"},null,{"$f":"SUM(C149:C158)","v":0},{"$f":"SUM(D149:D158)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D146,18)<>\"[Name of sub-vote]\",'Org structure'!D146,\"\")","v":"14.1 - Security Services"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D147,18)<>\"[Name of sub-vote]\",'Org structure'!D147,\"\")","v":"14.2 - Administrative and Corporate Support"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D148,18)<>\"[Name of sub-vote]\",'Org structure'!D148,\"\")","v":"14.3 - Information Technology"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D149,18)<>\"[Name of sub-vote]\",'Org structure'!D149,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D150,18)<>\"[Name of sub-vote]\",'Org structure'!D150,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D151,18)<>\"[Name of sub-vote]\",'Org structure'!D151,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D152,18)<>\"[Name of sub-vote]\",'Org structure'!D152,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D153,18)<>\"[Name of sub-vote]\",'Org structure'!D153,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D154,18)<>\"[Name of sub-vote]\",'Org structure'!D154,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D155,18)<>\"[Name of sub-vote]\",'Org structure'!D155,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"IR"]
[{"$f":"'Org structure'!A16","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"SUM(C160:C169)","v":0},{"$f":"SUM(D160:D169)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D157,18)<>\"[Name of sub-vote]\",'Org structure'!D157,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D158,18)<>\"[Name of sub-vote]\",'Org structure'!D158,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D159,18)<>\"[Name of sub-vote]\",'Org structure'!D159,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D160,18)<>\"[Name of sub-vote]\",'Org structure'!D160,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D161,18)<>\"[Name of sub-vote]\",'Org structure'!D161,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D162,18)<>\"[Name of sub-vote]\",'Org structure'!D162,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D163,18)<>\"[Name of sub-vote]\",'Org structure'!D163,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D164,18)<>\"[Name of sub-vote]\",'Org structure'!D164,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D165,18)<>\"[Name of sub-vote]\",'Org structure'!D165,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"IR"]
[{"$f":"IF(RIGHT('Org structure'!D166,18)<>\"[Name of sub-vote]\",'Org structure'!D166,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"IR"]
["Total Revenue by Vote",2,{"$f":"C5+C16+C27+C38+C49+C60+C71+C82+C93+C104+C115+C126+C137+C148+C159","v":382643840.66000003},{"$f":"D5+D16+D27+D38+D49+D60+D71+D82+D93+D104+D115+D126+D137+D148+D159","v":425941707.00000006},{"$f":"E5+E16+E27+E38+E49+E60+E71+E82+E93+E104+E115+E126+E137+E148+E159","v":421636244.65000004},437061000,520555604,520555604,{"$f":"I5+I16+I27+I38+I49+I60+I71+I82+I93+I104+I115+I126+I137+I148+I159","v":599756742},548192307,580175969,{"$f":"SUM(L78:L81)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure by Vote",1]
[{"$f":"A5","v":"Vote 1 - Energy Sources"},null,{"$f":"SUM(C174:C183)","v":35597729},32394539,42237695.417647034,35287531,50315631,50315631,32929858,47153236,54153898]
[{"$f":"IF(RIGHT('Org structure'!D3,18)<>\"[Name of sub-vote]\",'Org structure'!D3,\"\")","v":"1.1 - Electricity"},null,35597729,32394539,42237695.417647034,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35287531},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50315631},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50315631},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":32929858},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":45579587},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":51653898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D4,18)<>\"[Name of sub-vote]\",'Org structure'!D4,\"\")","v":"1.2 - Street Lighting and Signal Systems"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1573649},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D5,18)<>\"[Name of sub-vote]\",'Org structure'!D5,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D6,18)<>\"[Name of sub-vote]\",'Org structure'!D6,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D7,18)<>\"[Name of sub-vote]\",'Org structure'!D7,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D8,18)<>\"[Name of sub-vote]\",'Org structure'!D8,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D9,18)<>\"[Name of sub-vote]\",'Org structure'!D9,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D10,18)<>\"[Name of sub-vote]\",'Org structure'!D10,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D11,18)<>\"[Name of sub-vote]\",'Org structure'!D11,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D12,18)<>\"[Name of sub-vote]\",'Org structure'!D12,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"IE"]
[{"$f":"A16","v":"Vote 2 - Community and Social Services"},null,{"$f":"SUM(C185:C194)","v":8075717},{"$f":"SUM(D185:D194)","v":7799130},{"$f":"SUM(E185:E194)","v":8963636.5943068843},11309841,8550891,8550891,14387587,12430235,13130235]
[{"$f":"IF(RIGHT('Org structure'!D14,18)<>\"[Name of sub-vote]\",'Org structure'!D14,\"\")","v":"2.1 - Animal Care and Diseases"},null,535665,563185,584735.88672631828,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":745614},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":487127},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":487127},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":798147},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":825229},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":867936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D15,18)<>\"[Name of sub-vote]\",'Org structure'!D15,\"\")","v":"2.2 - Community Halls and Facilities"},null,2750414,3090338,4523608.7230419917,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5016025},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4175353},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4175353},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5076819},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5369588},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5672127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D16,18)<>\"[Name of sub-vote]\",'Org structure'!D16,\"\")","v":"2.3 - Libraries and Archives"},null,489090,368937,388778.39849243168,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":634314},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":459077},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":459077},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":711745},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":758873},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":797803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D17,18)<>\"[Name of sub-vote]\",'Org structure'!D17,\"\")","v":"2.4 - Cemeteries, Funeral Parlours and Crematoriums"},null,2792155,2901061,2822821.8767529298,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3194758},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2337467},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2337467},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3443631},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3624715},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3835937},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D18,18)<>\"[Name of sub-vote]\",'Org structure'!D18,\"\")","v":"2.5 - Disaster Management"},null,1508393,875609,643691.70929321297,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1719130},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1091867},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1091867},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4357245},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1851830},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1956432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D19,18)<>\"[Name of sub-vote]\",'Org structure'!D19,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D20,18)<>\"[Name of sub-vote]\",'Org structure'!D20,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D21,18)<>\"[Name of sub-vote]\",'Org structure'!D21,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D22,18)<>\"[Name of sub-vote]\",'Org structure'!D22,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D23,18)<>\"[Name of sub-vote]\",'Org structure'!D23,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"IE"]
[{"$f":"A27","v":"Vote 3 - Finance & Administration"},null,{"$f":"SUM(C196:C205)","v":153369685},387966099.54000002,190991550.20074037,155971311,169256284,169256284,208655950,199116664,212850568]
[{"$f":"IF(RIGHT('Org structure'!D25,18)<>\"[Name of sub-vote]\",'Org structure'!D25,\"\")","v":"3.1 - Fleet Management"},null,7308696,6464521,10425048.620822754,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9785664},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9546632},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9546632},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8346887},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":8463363},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9860299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D26,18)<>\"[Name of sub-vote]\",'Org structure'!D26,\"\")","v":"3.2 - Finance"},null,64916837,{"$f":"66410619+176238839","v":242649458},{"$f":"54139930.1016065-17758928","v":36381002.101606503},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":47504688},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":56085719},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":56085719},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":67378553},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":64148014},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":66958938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D27,18)<>\"[Name of sub-vote]\",'Org structure'!D27,\"\")","v":"3.3 - Asset Management"},null,42877678,96252800.090000004,98308746.892881647,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":42562573},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":60767054},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":60767054},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":78507776},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":70634783},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":75528297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D28,18)<>\"[Name of sub-vote]\",'Org structure'!D28,\"\")","v":"3.4 - Human Resources"},null,15691006,17592100.449999999,16691342.7597534,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17059042},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15032758},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15032758},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15785416},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16079096},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17514958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D29,18)<>\"[Name of sub-vote]\",'Org structure'!D29,\"\")","v":"3.5 - Legal Services"},null,1221396,5505035,9625587.8370629847,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6222260},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4789920},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4789920},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5111250},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5172063},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5541976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D30,18)<>\"[Name of sub-vote]\",'Org structure'!D30,\"\")","v":"3.6 - Property Services"},null,11147710,10006814,9335430.3076999858,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14810121},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9649301},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9649301},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14039262},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13934225},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15561290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D31,18)<>\"[Name of sub-vote]\",'Org structure'!D31,\"\")","v":"3.7 - Risk Management"},null,8703886,7410566,8141563.9657128919,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12372126},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9763117},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9763117},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13451153},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14324481},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15156094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D32,18)<>\"[Name of sub-vote]\",'Org structure'!D32,\"\")","v":"3.8 - Supply Chain Management"},null,1502476,2084805,2082827.7152001951,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5654837},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3621783},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3621783},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6035653},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6360639},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6728716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D33,18)<>\"[Name of sub-vote]\",'Org structure'!D33,\"\")","v":""},null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D34,18)<>\"[Name of sub-vote]\",'Org structure'!D34,\"\")","v":""},null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"IE"]
[{"$f":"A38","v":"Vote 4 - Planning and Development"},null,{"$f":"SUM(C207:C216)","v":13482589},14357700,18078391.328607786,24317908,19629946,19629946,22560641,14606841,15522489]
[{"$f":"IF(RIGHT('Org structure'!D36,18)<>\"[Name of sub-vote]\",'Org structure'!D36,\"\")","v":"4.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,2925169,2744340,5229310.7137036119,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12556979},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10230332},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10230332},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10274178},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4191132},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":4447734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D37,18)<>\"[Name of sub-vote]\",'Org structure'!D37,\"\")","v":"4.2 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,5790179,4220157,9324888.6742333993,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6953161},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5278047},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":5278047},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7543529},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7069348},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7517458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D38,18)<>\"[Name of sub-vote]\",'Org structure'!D38,\"\")","v":"4.3 - Economic Development/Planning"},null,2329010,4239630,116990.5597265625,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1260000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":880000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":880000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1383000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D39,18)<>\"[Name of sub-vote]\",'Org structure'!D39,\"\")","v":"4.4 - Project Management Unit"},null,2438231,3153573,3407201.3809442138,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3547768},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3241567},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3241567},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3359934},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3346361},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":3557297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D40,18)<>\"[Name of sub-vote]\",'Org structure'!D40,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D41,18)<>\"[Name of sub-vote]\",'Org structure'!D41,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D42,18)<>\"[Name of sub-vote]\",'Org structure'!D42,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D43,18)<>\"[Name of sub-vote]\",'Org structure'!D43,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D44,18)<>\"[Name of sub-vote]\",'Org structure'!D44,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D45,18)<>\"[Name of sub-vote]\",'Org structure'!D45,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"IE"]
[{"$f":"A49","v":"Vote 5 - Executive & Council"},null,{"$f":"SUM(C218:C227)","v":35188330},37459808,35336748.976047367,36481597,36591769,36591769,37376197,39078280,40950782]
[{"$f":"IF(RIGHT('Org structure'!D47,18)<>\"[Name of sub-vote]\",'Org structure'!D47,\"\")","v":"5.1 - Municipal Manager, Town Secretary and Chief Executive"},null,30376830,31870308,33838909.070200197,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1507816},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1438637},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1438637},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1474972},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1572083},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1662511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D48,18)<>\"[Name of sub-vote]\",'Org structure'!D48,\"\")","v":"5.2 - Mayor and Council"},null,4811500,5589500,1497839.9058471678,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":34973781},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35153132},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35153132},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":35901225},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":37506197},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":39288271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D49,18)<>\"[Name of sub-vote]\",'Org structure'!D49,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D50,18)<>\"[Name of sub-vote]\",'Org structure'!D50,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D51,18)<>\"[Name of sub-vote]\",'Org structure'!D51,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D52,18)<>\"[Name of sub-vote]\",'Org structure'!D52,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D53,18)<>\"[Name of sub-vote]\",'Org structure'!D53,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D54,18)<>\"[Name of sub-vote]\",'Org structure'!D54,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D55,18)<>\"[Name of sub-vote]\",'Org structure'!D55,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D56,18)<>\"[Name of sub-vote]\",'Org structure'!D56,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"IE"]
[{"$f":"A60","v":"Vote 6 - Internal Audit"},null,{"$f":"SUM(C229:C238)","v":1775065},2157338,2435654.3020629892,2588575,2236356,2236356,2571762,2612347,2764304]
[{"$f":"IF(RIGHT('Org structure'!D58,18)<>\"[Name of sub-vote]\",'Org structure'!D58,\"\")","v":"6.1 - Governance Function"},null,1775065,2157338,2435654.3020629892,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2588575},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2236356},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2236356},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2571762},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2612347},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2764304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D59,18)<>\"[Name of sub-vote]\",'Org structure'!D59,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D60,18)<>\"[Name of sub-vote]\",'Org structure'!D60,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D61,18)<>\"[Name of sub-vote]\",'Org structure'!D61,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D62,18)<>\"[Name of sub-vote]\",'Org structure'!D62,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D63,18)<>\"[Name of sub-vote]\",'Org structure'!D63,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D64,18)<>\"[Name of sub-vote]\",'Org structure'!D64,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D65,18)<>\"[Name of sub-vote]\",'Org structure'!D65,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D66,18)<>\"[Name of sub-vote]\",'Org structure'!D66,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D67,18)<>\"[Name of sub-vote]\",'Org structure'!D67,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"IE"]
[{"$f":"A71","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C240:C249)","v":32028481},29261961,29867821.23956617,42001223,69083797,69083797,72251955,71294835,74346787]
[{"$f":"IF(RIGHT('Org structure'!D69,18)<>\"[Name of sub-vote]\",'Org structure'!D69,\"\")","v":"7.1 - Taxi Ranks"},null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D70,18)<>\"[Name of sub-vote]\",'Org structure'!D70,\"\")","v":"7.2 - Road and Traffic Regulation"},null,12157715,12361505,14387976.548457032,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16903663},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17371187},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":17371187},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18555153},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":19008664},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":20097307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D71,18)<>\"[Name of sub-vote]\",'Org structure'!D71,\"\")","v":"7.3 - Public Transport"},null,788522,671953,716297.12920898455,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1508504},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":780400},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":780400},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1652356},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1713341},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1820928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D72,18)<>\"[Name of sub-vote]\",'Org structure'!D72,\"\")","v":"7.4 - Roads"},null,19082244,16228503,14763547.561900154,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":23589056},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50932210},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50932210},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52044446},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":50572830},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":52428552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D73,18)<>\"[Name of sub-vote]\",'Org structure'!D73,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D74,18)<>\"[Name of sub-vote]\",'Org structure'!D74,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D75,18)<>\"[Name of sub-vote]\",'Org structure'!D75,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D76,18)<>\"[Name of sub-vote]\",'Org structure'!D76,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D77,18)<>\"[Name of sub-vote]\",'Org structure'!D77,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D78,18)<>\"[Name of sub-vote]\",'Org structure'!D78,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"IE"]
[{"$f":"A82","v":"Vote 8 - Public Safety"},null,{"$f":"SUM(C251:C260)","v":0},0,135175,100000,130000,130000,140000,140000,143000]
[{"$f":"IF(RIGHT('Org structure'!D80,18)<>\"[Name of sub-vote]\",'Org structure'!D80,\"\")","v":"8.1 - Cleansing"},null,null,0,89275,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D81,18)<>\"[Name of sub-vote]\",'Org structure'!D81,\"\")","v":"8.2 - Fencing and Fences"},null,0,0,45900,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":130000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":130000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":140000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":140000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":143000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D82,18)<>\"[Name of sub-vote]\",'Org structure'!D82,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D83,18)<>\"[Name of sub-vote]\",'Org structure'!D83,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D84,18)<>\"[Name of sub-vote]\",'Org structure'!D84,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D85,18)<>\"[Name of sub-vote]\",'Org structure'!D85,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D86,18)<>\"[Name of sub-vote]\",'Org structure'!D86,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D87,18)<>\"[Name of sub-vote]\",'Org structure'!D87,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D88,18)<>\"[Name of sub-vote]\",'Org structure'!D88,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D89,18)<>\"[Name of sub-vote]\",'Org structure'!D89,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"IE"]
[{"$f":"A93","v":"Vote 9 - Waste Management"},null,{"$f":"SUM(C262:C271)","v":11175913},10906035,11464739.709570313,12836030,11653903,11653903,14444667,15712983,14704542]
[{"$f":"IF(RIGHT('Org structure'!D91,18)<>\"[Name of sub-vote]\",'Org structure'!D91,\"\")","v":"9.1 - Recycling"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D92,18)<>\"[Name of sub-vote]\",'Org structure'!D92,\"\")","v":"9.2 - Solid Waste Disposal (Landfill Sites)"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},0,{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D93,18)<>\"[Name of sub-vote]\",'Org structure'!D93,\"\")","v":"9.3 - Solid Waste Removal"},null,11175913,10906035,11464739.709570313,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12836030},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11653903},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11653903},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13444667},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13712983},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":14704542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D94,18)<>\"[Name of sub-vote]\",'Org structure'!D94,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D95,18)<>\"[Name of sub-vote]\",'Org structure'!D95,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D96,18)<>\"[Name of sub-vote]\",'Org structure'!D96,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D97,18)<>\"[Name of sub-vote]\",'Org structure'!D97,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D98,18)<>\"[Name of sub-vote]\",'Org structure'!D98,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D99,18)<>\"[Name of sub-vote]\",'Org structure'!D99,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D100,18)<>\"[Name of sub-vote]\",'Org structure'!D100,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"IE"]
[{"$f":"A104","v":"Vote 10 - Sports & Recreation"},null,{"$f":"SUM(C273:C282)","v":6161756},5679297,5871099.1803613277,7025910,7182998,7182998,7538081,7963766,8440927]
[{"$f":"IF(RIGHT('Org structure'!D102,18)<>\"[Name of sub-vote]\",'Org structure'!D102,\"\")","v":"10.1 - Recreational Facilities"},null,0,0,378526.17,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":510000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":447000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":447000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":480000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":525000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":585000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D103,18)<>\"[Name of sub-vote]\",'Org structure'!D103,\"\")","v":"10.2 - Sports Grounds and Stadiums"},null,6161756,5679297,5492573.0103613278,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6515910},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6735998},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":6735998},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7058081},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7438766},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":7855927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D104,18)<>\"[Name of sub-vote]\",'Org structure'!D104,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D105,18)<>\"[Name of sub-vote]\",'Org structure'!D105,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D106,18)<>\"[Name of sub-vote]\",'Org structure'!D106,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D107,18)<>\"[Name of sub-vote]\",'Org structure'!D107,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D108,18)<>\"[Name of sub-vote]\",'Org structure'!D108,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D109,18)<>\"[Name of sub-vote]\",'Org structure'!D109,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D110,18)<>\"[Name of sub-vote]\",'Org structure'!D110,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D111,18)<>\"[Name of sub-vote]\",'Org structure'!D111,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"IE"]
[{"$f":"A115","v":"Vote 11 - Water Management"},null,{"$f":"SUM(C284:C293)","v":0},226696.46,17143.109999999997,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D113,18)<>\"[Name of sub-vote]\",'Org structure'!D113,\"\")","v":"11.1 - Water Distribution"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},226696.46,17143.109999999997,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D114,18)<>\"[Name of sub-vote]\",'Org structure'!D114,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D115,18)<>\"[Name of sub-vote]\",'Org structure'!D115,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D116,18)<>\"[Name of sub-vote]\",'Org structure'!D116,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D117,18)<>\"[Name of sub-vote]\",'Org structure'!D117,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D118,18)<>\"[Name of sub-vote]\",'Org structure'!D118,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D119,18)<>\"[Name of sub-vote]\",'Org structure'!D119,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D120,18)<>\"[Name of sub-vote]\",'Org structure'!D120,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D121,18)<>\"[Name of sub-vote]\",'Org structure'!D121,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D122,18)<>\"[Name of sub-vote]\",'Org structure'!D122,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"IE"]
[{"$f":"A126","v":"Vote 12 - Waste Water Management"},null,{"$f":"SUM(C295:C304)","v":0},0,9442,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D124,18)<>\"[Name of sub-vote]\",'Org structure'!D124,\"\")","v":"12.1 - Sewerage"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":9442},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D125,18)<>\"[Name of sub-vote]\",'Org structure'!D125,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D126,18)<>\"[Name of sub-vote]\",'Org structure'!D126,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D127,18)<>\"[Name of sub-vote]\",'Org structure'!D127,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D128,18)<>\"[Name of sub-vote]\",'Org structure'!D128,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D129,18)<>\"[Name of sub-vote]\",'Org structure'!D129,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D130,18)<>\"[Name of sub-vote]\",'Org structure'!D130,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D131,18)<>\"[Name of sub-vote]\",'Org structure'!D131,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D132,18)<>\"[Name of sub-vote]\",'Org structure'!D132,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D133,18)<>\"[Name of sub-vote]\",'Org structure'!D133,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"IE"]
[{"$f":"A137","v":"Vote 13 - Housing"},null,{"$f":"SUM(C306:C315)","v":944669},1114778,1126370.1134448242,1277793,1171931,1171931,1225790,1286512,1371249]
[{"$f":"IF(RIGHT('Org structure'!D135,18)<>\"[Name of sub-vote]\",'Org structure'!D135,\"\")","v":"13.1 - Housing"},null,944669,1114778,1126370.1134448242,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1277793},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1171931},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1171931},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1225790},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1286512},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":1371249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D136,18)<>\"[Name of sub-vote]\",'Org structure'!D136,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D137,18)<>\"[Name of sub-vote]\",'Org structure'!D137,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D138,18)<>\"[Name of sub-vote]\",'Org structure'!D138,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D139,18)<>\"[Name of sub-vote]\",'Org structure'!D139,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D140,18)<>\"[Name of sub-vote]\",'Org structure'!D140,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D141,18)<>\"[Name of sub-vote]\",'Org structure'!D141,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D142,18)<>\"[Name of sub-vote]\",'Org structure'!D142,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D143,18)<>\"[Name of sub-vote]\",'Org structure'!D143,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D144,18)<>\"[Name of sub-vote]\",'Org structure'!D144,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"IE"]
[{"$f":"A148","v":"Vote 14 - Finance & Administration"},null,{"$f":"SUM(C317:C326)","v":24894295},27075370,30792132.456708979,42993015,37724923,37724923,44036250,44266975,49100314]
[{"$f":"IF(RIGHT('Org structure'!D146,18)<>\"[Name of sub-vote]\",'Org structure'!D146,\"\")","v":"14.1 - Security Services"},null,8930282,11516311,12130580.287373045,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16022267},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13977821},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13977821},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15594401},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16281040},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":18604859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D147,18)<>\"[Name of sub-vote]\",'Org structure'!D147,\"\")","v":"14.2 - Administrative and Corporate Support"},null,10074806,10332824,13204932.404157711,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15710748},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13196197},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13196197},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16029597},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":15144303},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":16517261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D148,18)<>\"[Name of sub-vote]\",'Org structure'!D148,\"\")","v":"14.3 - Information Technology"},null,5889207,5226235,5456619.7651782222,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":11260000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10550905},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":10550905},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12412252},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":12841632},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":13978194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D149,18)<>\"[Name of sub-vote]\",'Org structure'!D149,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D150,18)<>\"[Name of sub-vote]\",'Org structure'!D150,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D151,18)<>\"[Name of sub-vote]\",'Org structure'!D151,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D152,18)<>\"[Name of sub-vote]\",'Org structure'!D152,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D153,18)<>\"[Name of sub-vote]\",'Org structure'!D153,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D154,18)<>\"[Name of sub-vote]\",'Org structure'!D154,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D155,18)<>\"[Name of sub-vote]\",'Org structure'!D155,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"IE"]
[{"$f":"A159","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"SUM(C328:C337)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D157,18)<>\"[Name of sub-vote]\",'Org structure'!D157,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D158,18)<>\"[Name of sub-vote]\",'Org structure'!D158,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D159,18)<>\"[Name of sub-vote]\",'Org structure'!D159,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D160,18)<>\"[Name of sub-vote]\",'Org structure'!D160,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D161,18)<>\"[Name of sub-vote]\",'Org structure'!D161,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D162,18)<>\"[Name of sub-vote]\",'Org structure'!D162,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D163,18)<>\"[Name of sub-vote]\",'Org structure'!D163,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D164,18)<>\"[Name of sub-vote]\",'Org structure'!D164,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D165,18)<>\"[Name of sub-vote]\",'Org structure'!D165,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"IE"]
[{"$f":"IF(RIGHT('Org structure'!D166,18)<>\"[Name of sub-vote]\",'Org structure'!D166,\"\")","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"IE"]
["Total Expenditure by Vote",2,{"$f":"C173+C184+C195+C206+C217+C228+C239+C250+C261+C283+C294+C305+C316+C327+C272","v":322694229},{"$f":"D173+D184+D195+D206+D217+D228+D239+D250+D261+D283+D294+D305+D316+D327+D272","v":556398752},{"$f":"E173+E184+E195+E206+E217+E228+E239+E250+E261+E283+E294+E305+E316+E327+E272","v":377327599.62906402},372190734,413528429,413528429,458118738,455662674,487479095,{"$f":"SUM(L173:L249)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"result","v":"Surplus/(Deficit) for the year"},2,{"$f":"C170-C338","v":59949611.660000026},-130457044.99999994,44308645.020936012,64870266,107027175,107027175,141638004,92529633,92696874,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to Functional structure"]
["2. Must reconcile to Financial Performance ('Revenue and Expenditure by Functional Classification' and 'Revenue and Expenditure')"]
["3. Assign share in 'associate' to relevant Vote"]
[]
["check revenue",null,{"$f":"C170-'A4-FinPerf RE'!C59","v":-0.3399999737739563},{"$f":"D170-'A4-FinPerf RE'!D59","v":0},{"$f":"E170-'A4-FinPerf RE'!E59","v":-0.3399999737739563},{"$f":"F170-'A4-FinPerf RE'!F59","v":0},{"$f":"G170-'A4-FinPerf RE'!G59","v":1},{"$f":"H170-'A4-FinPerf RE'!H59","v":1},{"$f":"I170-'A4-FinPerf RE'!J59","v":0},{"$f":"J170-'A4-FinPerf RE'!K59","v":1},{"$f":"K170-'A4-FinPerf RE'!L59","v":1}]
["check expenditure",null,{"$f":"C338-'A4-FinPerf RE'!C35","v":-0.34000003337860107},{"$f":"D338-'A4-FinPerf RE'!D35","v":0},{"$f":"E338-'A4-FinPerf RE'!E35","v":0.62906402349472046},{"$f":"F338-'A4-FinPerf RE'!F35","v":0},{"$f":"G338-'A4-FinPerf RE'!G35","v":0},{"$f":"H338-'A4-FinPerf RE'!H35","v":0},{"$f":"I338-'A4-FinPerf RE'!J35","v":0},{"$f":"J338-'A4-FinPerf RE'!K35","v":0},{"$f":"K338-'A4-FinPerf RE'!L35","v":0}]

{"sheet":"A4-FinPerf RE","index":12,"n_rows":59,"n_cols":29,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,12,1,23],[1,9,1,11],[1,5,1,8]]}
[{"$f":"muni&\" - \"&Approve4","v":"LIM331 Greater Giyani - Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"},null,null,{"$f":"Head4","v":"LTFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Code"]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"},{"$f":"Head12","v":"Forecast 2023/24"},{"$f":"Head13","v":"Forecast 2024/25"},{"$f":"Head14","v":"Forecast 2025/26"},{"$f":"Head15","v":"Forecast 2026/27"},{"$f":"Head16","v":"Forecast 2027/28"},{"$f":"Head17","v":"Forecast 2028/29"},{"$f":"Head18","v":"Forecast 2029/30"},{"$f":"Head19","v":"Forecast 2030/31"},{"$f":"Head20","v":"Forecast 2031/32"},{"$f":"Head21","v":"Forecast 2032/33"},{"$f":"Head22","v":"Forecast 2033/34"},{"$f":"Head23","v":"Forecast 2034/35"}]
["Revenue By Source"]
["Property rates",2,{"$f":"'SA1'!C9","v":33865255},{"$f":"'SA1'!D9","v":35682833},{"$f":"'SA1'!E9","v":40659276.989999995},{"$f":"'SA1'!F9","v":39976000},{"$f":"'SA1'!G9","v":72972321},{"$f":"'SA1'!H9","v":72972321},{"$f":"'SA1'!I9","v":72972321},{"$f":"'SA1'!J9","v":77547964},{"$f":"'SA1'!K9","v":81304682},{"$f":"'SA1'!L9","v":85243442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200"]
["Service charges - electricity revenue",2,{"$f":"'SA1'!C15","v":0},{"$f":"'SA1'!D15","v":0},{"$f":"'SA1'!E15","v":0},{"$f":"'SA1'!F15","v":0},{"$f":"'SA1'!G15","v":0},{"$f":"'SA1'!H15","v":0},{"$f":"'SA1'!I15","v":0},{"$f":"'SA1'!J15","v":0},{"$f":"'SA1'!K15","v":0},{"$f":"'SA1'!L15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300"]
["Service charges - water revenue",2,{"$f":"'SA1'!C21","v":0},{"$f":"'SA1'!D21","v":0},{"$f":"'SA1'!E21","v":0},{"$f":"'SA1'!F21","v":0},{"$f":"'SA1'!G21","v":0},{"$f":"'SA1'!H21","v":0},{"$f":"'SA1'!I21","v":0},{"$f":"'SA1'!J21","v":0},{"$f":"'SA1'!K21","v":0},{"$f":"'SA1'!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400"]
["Service charges - sanitation revenue",2,{"$f":"'SA1'!C27","v":0},{"$f":"'SA1'!D27","v":0},{"$f":"'SA1'!E27","v":0},{"$f":"'SA1'!F27","v":0},{"$f":"'SA1'!G27","v":0},{"$f":"'SA1'!H27","v":0},{"$f":"'SA1'!I27","v":0},{"$f":"'SA1'!J27","v":0},{"$f":"'SA1'!K27","v":0},{"$f":"'SA1'!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500"]
["Service charges - refuse revenue",2,{"$f":"'SA1'!C34","v":4472542},{"$f":"'SA1'!D34","v":4594593},{"$f":"'SA1'!E34","v":4685205},{"$f":"'SA1'!F34","v":5400000},{"$f":"'SA1'!G34","v":5644318},{"$f":"'SA1'!H34","v":5644318},{"$f":"'SA1'!I34","v":5644318},{"$f":"'SA1'!J34","v":5920890},{"$f":"'SA1'!K34","v":6205092},{"$f":"'SA1'!L34","v":6502936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600"]
[]
["Rental of facilities and equipment",null,880126,838872,959362,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":1222000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":1404400},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":1404400},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":1404400},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":859896},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":901171},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":944427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800"]
["Interest earned - external investments",null,15174630,11958996,5053436,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":5000000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":8157883},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":8157883},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":8157883},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":8557619},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":8968385},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":9398868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900"]
["Interest earned - outstanding debtors",null,5645953,12205023,15154966,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":3400000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":19698226},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":19698226},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":19698226},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":20663439},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":21655284},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":22694739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000"]
["Dividends received",null,0,null,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100"]
["Fines, penalties and forfeits",null,31259,6256181,14710466,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":10000000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":2010000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":2010000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":2010000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":2108490},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":2209698},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":2315763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200"]
["Licences and permits",null,4926246,5160503,5716227,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":6000000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":7070000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":7070000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":7070000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":14218080},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":11830220},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":12426071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300"]
["Agency services",null,318997,226696,240071,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400"]
["Transfers and subsidies",null,222487633,255854316,275908104,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":303024000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":308182000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":308182000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":308182000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":387001000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":347130000},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":368748000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1500"]
["Other revenue",2,{"$f":"'SA1'!C57","v":1841546},{"$f":"'SA1'!D57","v":4505429},{"$f":"'SA1'!E57","v":2037662},{"$f":"'SA1'!F57","v":2351000},{"$f":"'SA1'!G57","v":34728455},{"$f":"'SA1'!H57","v":34728455},{"$f":"'SA1'!I57","v":34728455},{"$f":"'SA1'!J57","v":22593364},{"$f":"'SA1'!K57","v":2519774},{"$f":"'SA1'!L57","v":2640722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1600"]
["Gains on disposal of PPE",null,null,541919,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1700"]
["Total Revenue (excluding capital transfers and contributions)",null,{"$f":"SUM(C5:C9)+SUM(C11:C20)","v":289644187},{"$f":"SUM(D5:D9)+SUM(D11:D20)","v":337825361},365124775.99000001,376373000,459867603,459867603,459867603,539470742,482724306,510914968,{"$f":"SUM(M5:M20)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure By Type"]
["Employee related costs",2,{"$f":"'SA1'!C75","v":119525379},{"$f":"'SA1'!D75","v":130475658},{"$f":"'SA1'!E75","v":133755511},{"$f":"'SA1'!F75","v":164551013},{"$f":"'SA1'!G75","v":141969946},{"$f":"'SA1'!H75","v":141969946},{"$f":"'SA1'!I75","v":141969946},{"$f":"'SA1'!J75","v":173677590},{"$f":"'SA1'!K75","v":182311377},{"$f":"'SA1'!L75","v":193299674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000"]
["Remuneration of councillors",null,19431700,22238012,23414670,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":23922553},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":23922553},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":23922553},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":23922553},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":25022989},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":26424368},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":27904039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2100"]
["Debt impairment",3,25229239,39890852,29173345,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":16000000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":30000000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":30000000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":30000000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":34300000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":30000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":31000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2200"]
["Depreciation & asset impairment",2,{"$f":"'SA1'!C91","v":38553790},{"$f":"'SA1'!D91","v":244119483},{"$f":"'SA1'!E91","v":85945161},{"$f":"'SA1'!F91","v":30000000},{"$f":"'SA1'!G91","v":50000000},{"$f":"'SA1'!H91","v":50000000},{"$f":"'SA1'!I91","v":50000000},{"$f":"'SA1'!J91","v":68000000},{"$f":"'SA1'!K91","v":60000000},{"$f":"'SA1'!L91","v":64000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2300"]
["Finance charges",null,null,111400,1474150,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2400"]
["Bulk purchases",2,{"$f":"'SA1'!C96","v":0},{"$f":"'SA1'!D96","v":0},{"$f":"'SA1'!E96","v":0},{"$f":"'SA1'!F96","v":0},{"$f":"'SA1'!G96","v":0},{"$f":"'SA1'!H96","v":0},{"$f":"'SA1'!I96","v":0},{"$f":"'SA1'!J96","v":0},{"$f":"'SA1'!K96","v":0},{"$f":"'SA1'!L96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2500"]
["Other materials",8,16265310,4456133,4642321,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":9000000},13140000,13140000,13140000,6840000,6840000,9843000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2600"]
["Contracted services",null,{"$f":"'SA1'!C135","v":0},{"$f":"'SA1'!D135","v":34614406},{"$f":"'SA1'!E135","v":35304962},{"$f":"'SA1'!F135","v":71238008},{"$f":"'SA1'!G135","v":101407373},{"$f":"'SA1'!H135","v":101407373},{"$f":"'SA1'!I135","v":101407373},{"$f":"'SA1'!J135","v":92008941},{"$f":"'SA1'!K135","v":94808477},{"$f":"'SA1'!L135","v":102836055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2700"]
["Transfers and subsidies",null,{"$f":"'SA1'!C101","v":0},{"$f":"'SA1'!D101","v":0},{"$f":"'SA1'!E101","v":0},{"$f":"'SA1'!F101","v":1000000},{"$f":"'SA1'!G101","v":700000},{"$f":"'SA1'!H101","v":700000},{"$f":"'SA1'!I101","v":700000},{"$f":"'SA1'!J101","v":960000},{"$f":"'SA1'!K101","v":0},{"$f":"'SA1'!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2800"]
["Other expenditure","4, 5",{"$f":"'SA1'!C165","v":101309089.34},{"$f":"'SA1'!D165","v":80492808},{"$f":"'SA1'!E165","v":63617479},{"$f":"'SA1'!F165","v":56479160},{"$f":"'SA1'!G165","v":52388557.00000003},{"$f":"'SA1'!H165","v":52388557.00000003},{"$f":"'SA1'!I165","v":52140548.659999996},{"$f":"'SA1'!J165","v":57309218},{"$f":"'SA1'!K165","v":55278452},{"$f":"'SA1'!L165","v":58596327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2900"]
["Loss on disposal of PPE",null,2379722,null,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3000"]
["Total Expenditure",null,{"$f":"SUM(C24:C34)","v":322694229.34000003},{"$f":"SUM(D24:D34)","v":556398752},377327599,372190734,413528429,413528429,413280420.65999997,458118738,455662674,487479095,{"$f":"SUM(M24:M34)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Surplus/(Deficit)",null,{"$f":"C21-C35","v":-33050042.340000033},-218573391,-12202823.00999999,4182266,46339174,46339174,46587182.340000033,81352004,27061632,23435873,{"$f":"M21+M35","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",null,92999654,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":88116346},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":56511469},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":60688000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":60688000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":60688000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":60688000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":60286000},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":65468000},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":69261000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3300"]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",6,{"$f":"'SA1'!C84","v":0},{"$f":"'SA1'!D84","v":0},{"$f":"'SA1'!E84","v":0},{"$f":"'SA1'!F84","v":0},{"$f":"'SA1'!G84","v":0},{"$f":"'SA1'!H84","v":0},{"$f":"'SA1'!I84","v":0},{"$f":"'SA1'!J84","v":0},{"$f":"'SA1'!K84","v":0},{"$f":"'SA1'!L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3400"]
["Transfers and subsidies - capital (in-kind - all) ",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3500"]
["Surplus/(Deficit) after capital transfers & contributions",null,{"$f":"SUM(C37:C40)","v":59949611.659999967},-130457045,44308645.99000001,64870266,107027174,107027174,107275182.34000003,141638004,92529632,92696873]
["Taxation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3700"]
["Surplus/(Deficit) after taxation",null,{"$f":"C41-C42","v":59949611.659999967},-130457045,44308645.99000001,64870266,107027174,107027174,107275182.34000003,141638004,92529632,92696873]
["Attributable to minorities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3900"]
["Surplus/(Deficit) attributable to municipality",null,{"$f":"SUM(C43:C44)","v":59949611.659999967},-130457045,44308645.99000001,64870266,107027174,107027174,107275182.34000003,141638004,92529632,92696873]
["Share of surplus/ (deficit) of associate",7,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4100"]
[{"$f":"result","v":"Surplus/(Deficit) for the year"},null,{"$f":"SUM(C45:C46)","v":59949611.659999967},-130457045,44308645.99000001,64870266,107027174,107027174,107275182.34000003,141638004,92529632,92696873,{"$f":"M25+M46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Classifications are revenue sources and expenditure type"]
["2. Detail to be provided in Table SA1"]
["3. Previously described as 'bad or doubtful debts' - amounts shown should reflect the change in the provision for debt impairment"]
["4. Expenditure type components previously shown under repairs and maintenance should be allocated back to the originating expenditure group/item; e.g. employee costs"]
["5. Repairs & maintenance detailed in Table A9 and Table SA34c"]
["6. Contributions are funds provided by external organisations to assist with infrastructure development; e.g. developer contributions (detail to be provided in Table SA1)"]
["7. Equity method ( Includes Joint Ventures)"]
["8. All materials not part of 'bulk' e.g  road making materials, pipe, cable etc."]
["check balance",null,{"$f":"C45-'A3-FinPerf V'!C39","v":-5.9604644775390625E-8},{"$f":"D45-'A3-FinPerf V'!D39","v":0},{"$f":"E45-'A3-FinPerf V'!E39","v":0.96906399726867676},{"$f":"F45-'A3-FinPerf V'!F39","v":0},{"$f":"G45-'A3-FinPerf V'!G39","v":-1},{"$f":"H45-'A3-FinPerf V'!H39","v":-1},null,{"$f":"J45-'A3-FinPerf V'!I39","v":0},{"$f":"K45-'A3-FinPerf V'!J39","v":-1},{"$f":"L45-'A3-FinPerf V'!K39","v":-1}]
[]
["Total revenue",null,{"$f":"C21+SUM(C38:C40)","v":382643841},425941707,421636244.99000001,437061000,520555603,520555603,520555603,599756742,548192306,580175968]

{"sheet":"A5-Capex","index":13,"n_rows":85,"n_cols":30,"rows_kept":85,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8],[82,0,82,11],[77,0,77,11],[76,0,76,11],[78,0,78,11]]}
[" "]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Capital expenditure - Vote"]
["Multi-year expenditure  to be appropriated",2]
[{"$f":"A5A!A6","v":"Vote 1 - Energy Sources"},null,{"$f":"A5A!C6","v":0},{"$f":"A5A!D6","v":0},{"$f":"A5A!E6","v":0},{"$f":"A5A!F6","v":0},{"$f":"A5A!G6","v":0},{"$f":"A5A!H6","v":0},{"$f":"A5A!I6","v":0},{"$f":"A5A!J6","v":0},{"$f":"A5A!K6","v":0},{"$f":"A5A!L6","v":0}]
[{"$f":"A5A!A17","v":"Vote 2 - Community and Social Services"},null,{"$f":"A5A!C17","v":0},{"$f":"A5A!D17","v":0},{"$f":"A5A!E17","v":0},{"$f":"A5A!F17","v":100000},{"$f":"A5A!G17","v":100000},{"$f":"A5A!H17","v":100000},{"$f":"A5A!I17","v":100000},{"$f":"A5A!J17","v":2800000},{"$f":"A5A!K17","v":14000000},{"$f":"A5A!L17","v":23000000}]
[{"$f":"A5A!A28","v":"Vote 3 - Finance & Administration"},null,{"$f":"A5A!C28","v":0},{"$f":"A5A!D28","v":15846322},{"$f":"A5A!E28","v":4716695},{"$f":"A5A!F28","v":0},{"$f":"A5A!G28","v":0},{"$f":"A5A!H28","v":0},{"$f":"A5A!I28","v":0},{"$f":"A5A!J28","v":2500000},{"$f":"A5A!K28","v":0},{"$f":"A5A!L28","v":0}]
[{"$f":"A5A!A39","v":"Vote 4 - Planning and Development"},null,{"$f":"A5A!C39","v":0},{"$f":"A5A!D39","v":0},{"$f":"A5A!E39","v":0},{"$f":"A5A!F39","v":0},{"$f":"A5A!G39","v":0},{"$f":"A5A!H39","v":0},{"$f":"A5A!I39","v":0},{"$f":"A5A!J39","v":0},{"$f":"A5A!K39","v":0},{"$f":"A5A!L39","v":0}]
[{"$f":"A5A!A50","v":"Vote 5 - Executive & Council"},null,{"$f":"A5A!C50","v":0},{"$f":"A5A!D50","v":0},{"$f":"A5A!E50","v":0},{"$f":"A5A!F50","v":0},{"$f":"A5A!G50","v":0},{"$f":"A5A!H50","v":0},{"$f":"A5A!I50","v":0},{"$f":"A5A!J50","v":0},{"$f":"A5A!K50","v":0},{"$f":"A5A!L50","v":0}]
[{"$f":"A5A!A61","v":"Vote 6 - Internal Audit"},null,{"$f":"A5A!C61","v":0},{"$f":"A5A!D61","v":0},{"$f":"A5A!E61","v":0},{"$f":"A5A!F61","v":0},{"$f":"A5A!G61","v":0},{"$f":"A5A!H61","v":0},{"$f":"A5A!I61","v":0},{"$f":"A5A!J61","v":0},{"$f":"A5A!K61","v":0},{"$f":"A5A!L61","v":0}]
[{"$f":"A5A!A72","v":"Vote 7 - Road Transport"},null,{"$f":"A5A!C72","v":25353565.880000003},{"$f":"A5A!D72","v":77099233},{"$f":"A5A!E72","v":63933015},{"$f":"A5A!F72","v":38002820},{"$f":"A5A!G72","v":55292739.769999996},{"$f":"A5A!H72","v":55292739.769999996},{"$f":"A5A!I72","v":55292739.769999996},{"$f":"A5A!J72","v":52413007},{"$f":"A5A!K72","v":49909633},{"$f":"A5A!L72","v":44876871}]
[{"$f":"A5A!A83","v":"Vote 8 - Public Safety"},null,{"$f":"A5A!C83","v":0},{"$f":"A5A!D83","v":0},{"$f":"A5A!E83","v":0},{"$f":"A5A!F83","v":0},{"$f":"A5A!G83","v":0},{"$f":"A5A!H83","v":0},{"$f":"A5A!I83","v":0},{"$f":"A5A!J83","v":0},{"$f":"A5A!K83","v":0},{"$f":"A5A!L83","v":0}]
[{"$f":"A5A!A94","v":"Vote 9 - Waste Management"},null,{"$f":"A5A!C94","v":0},{"$f":"A5A!D94","v":0},{"$f":"A5A!E94","v":0},{"$f":"A5A!F94","v":100000},{"$f":"A5A!G94","v":100000},{"$f":"A5A!H94","v":100000},{"$f":"A5A!I94","v":100000},{"$f":"A5A!J94","v":100000},{"$f":"A5A!K94","v":100000},{"$f":"A5A!L94","v":100000}]
[{"$f":"A5A!A105","v":"Vote 10 - Sports & Recreation"},null,{"$f":"A5A!C105","v":2020672},{"$f":"A5A!D105","v":36895345},{"$f":"A5A!E105","v":7438669},{"$f":"A5A!F105","v":21250780},{"$f":"A5A!G105","v":17046435.09},{"$f":"A5A!H105","v":17046435.09},{"$f":"A5A!I105","v":17046435.09},{"$f":"A5A!J105","v":6000000},{"$f":"A5A!K105","v":13000000},{"$f":"A5A!L105","v":13000000}]
[{"$f":"A5A!A116","v":"Vote 11 - Water Management"},null,{"$f":"A5A!C116","v":0},{"$f":"A5A!D116","v":0},{"$f":"A5A!E116","v":0},{"$f":"A5A!F116","v":0},{"$f":"A5A!G116","v":0},{"$f":"A5A!H116","v":0},{"$f":"A5A!I116","v":0},{"$f":"A5A!J116","v":0},{"$f":"A5A!K116","v":0},{"$f":"A5A!L116","v":0}]
[{"$f":"A5A!A127","v":"Vote 12 - Waste Water Management"},null,{"$f":"A5A!C127","v":0},{"$f":"A5A!D127","v":0},{"$f":"A5A!E127","v":0},{"$f":"A5A!F127","v":0},{"$f":"A5A!G127","v":0},{"$f":"A5A!H127","v":0},{"$f":"A5A!I127","v":0},{"$f":"A5A!J127","v":0},{"$f":"A5A!K127","v":0},{"$f":"A5A!L127","v":0}]
[{"$f":"A5A!A138","v":"Vote 13 - Housing"},null,{"$f":"A5A!C138","v":0},{"$f":"A5A!D138","v":0},{"$f":"A5A!E138","v":0},{"$f":"A5A!F138","v":0},{"$f":"A5A!G138","v":0},{"$f":"A5A!H138","v":0},{"$f":"A5A!I138","v":0},{"$f":"A5A!J138","v":12500000},{"$f":"A5A!K138","v":0},{"$f":"A5A!L138","v":0}]
[{"$f":"A5A!A149","v":"Vote 14 - Finance & Administration"},null,{"$f":"A5A!C149","v":0},{"$f":"A5A!D149","v":0},{"$f":"A5A!E149","v":0},{"$f":"A5A!F149","v":0},{"$f":"A5A!G149","v":0},{"$f":"A5A!H149","v":0},{"$f":"A5A!I149","v":0},{"$f":"A5A!J149","v":0},{"$f":"A5A!K149","v":0},{"$f":"A5A!L149","v":0}]
[{"$f":"A5A!A160","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"A5A!C160","v":0},{"$f":"A5A!D160","v":0},{"$f":"A5A!E160","v":0},{"$f":"A5A!F160","v":0},{"$f":"A5A!G160","v":0},{"$f":"A5A!H160","v":0},{"$f":"A5A!I160","v":0},{"$f":"A5A!J160","v":0},{"$f":"A5A!K160","v":0},{"$f":"A5A!L160","v":0}]
["Capital multi-year expenditure sub-total",7,{"$f":"SUM(C6:C20)","v":27374237.880000003},{"$f":"SUM(D6:D20)","v":129840900},76088379,59453600,72539174.859999999,{"$f":"SUM(H6:H20)","v":72539174.859999999},72539174.859999999,76313007,77009633,80976871]
[]
["Single-year expenditure to be appropriated",2]
[{"$f":"A6","v":"Vote 1 - Energy Sources"},null,{"$f":"A5A!C175","v":0},{"$f":"A5A!D175","v":264981},{"$f":"A5A!E175","v":115814},{"$f":"A5A!F175","v":1700000},{"$f":"A5A!G175","v":300000},{"$f":"A5A!H175","v":300000},{"$f":"A5A!I175","v":300000},{"$f":"A5A!J175","v":4300000},{"$f":"A5A!K175","v":500000},{"$f":"A5A!L175","v":1000000}]
[{"$f":"A7","v":"Vote 2 - Community and Social Services"},null,{"$f":"A5A!C186","v":0},{"$f":"A5A!D186","v":0},{"$f":"A5A!E186","v":0},{"$f":"A5A!F186","v":0},{"$f":"A5A!G186","v":0},{"$f":"A5A!H186","v":0},{"$f":"A5A!I186","v":0},{"$f":"A5A!J186","v":3200000},{"$f":"A5A!K186","v":0},{"$f":"A5A!L186","v":0}]
["Vote 3 - Finance & Administration",null,{"$f":"A5A!C197","v":3010099},{"$f":"A5A!D197","v":4308956},{"$f":"A5A!E197","v":2417221},{"$f":"A5A!F197","v":23000000},{"$f":"A5A!G197","v":21050000},{"$f":"A5A!H197","v":21050000},{"$f":"A5A!I197","v":21050000},{"$f":"A5A!J197","v":8100000},{"$f":"A5A!K197","v":4500000},{"$f":"A5A!L197","v":6000000}]
["Vote 4 - Planning and Development",null,{"$f":"A5A!C208","v":0},{"$f":"A5A!D208","v":0},{"$f":"A5A!E208","v":0},{"$f":"A5A!F208","v":1166666},{"$f":"A5A!G208","v":100000},{"$f":"A5A!H208","v":100000},{"$f":"A5A!I208","v":100000},{"$f":"A5A!J208","v":1670000},{"$f":"A5A!K208","v":1170000},{"$f":"A5A!L208","v":1170000}]
["Vote 5 - Executive & Council",null,{"$f":"A5A!C219","v":0},{"$f":"A5A!D219","v":0},{"$f":"A5A!E219","v":0},{"$f":"A5A!F219","v":0},{"$f":"A5A!G219","v":0},{"$f":"A5A!H219","v":0},{"$f":"A5A!I219","v":0},{"$f":"A5A!J219","v":0},{"$f":"A5A!K219","v":0},{"$f":"A5A!L219","v":0}]
["Vote 6 - Internal Audit",null,{"$f":"A5A!C230","v":0},{"$f":"A5A!D230","v":0},{"$f":"A5A!E230","v":0},{"$f":"A5A!F230","v":0},{"$f":"A5A!G230","v":0},{"$f":"A5A!H230","v":0},{"$f":"A5A!I230","v":0},{"$f":"A5A!J230","v":200000},{"$f":"A5A!K230","v":0},{"$f":"A5A!L230","v":0}]
["Vote 7 - Road Transport",null,{"$f":"A5A!C241","v":0},{"$f":"A5A!D241","v":0},{"$f":"A5A!E241","v":0},{"$f":"A5A!F241","v":600000},{"$f":"A5A!G241","v":1700000},{"$f":"A5A!H241","v":1700000},{"$f":"A5A!I241","v":1700000},{"$f":"A5A!J241","v":1000000},{"$f":"A5A!K241","v":200000},{"$f":"A5A!L241","v":250000}]
["Vote 8 - Public Safety",null,{"$f":"A5A!C252","v":0},{"$f":"A5A!D252","v":0},{"$f":"A5A!E252","v":0},{"$f":"A5A!F252","v":50000},{"$f":"A5A!G252","v":0},{"$f":"A5A!H252","v":0},{"$f":"A5A!I252","v":0},{"$f":"A5A!J252","v":2000000},{"$f":"A5A!K252","v":0},{"$f":"A5A!L252","v":0}]
["Vote 9 - Waste Management",null,{"$f":"A5A!C263","v":0},{"$f":"A5A!D263","v":0},{"$f":"A5A!E263","v":0},{"$f":"A5A!F263","v":12500000},{"$f":"A5A!G263","v":5500000},{"$f":"A5A!H263","v":5500000},{"$f":"A5A!I263","v":5500000},{"$f":"A5A!J263","v":30204997},{"$f":"A5A!K263","v":0},{"$f":"A5A!L263","v":0}]
["Vote 10 - Sports & Recreation",null,{"$f":"A5A!C274","v":0},{"$f":"A5A!D274","v":0},{"$f":"A5A!E274","v":0},{"$f":"A5A!F274","v":4000000},{"$f":"A5A!G274","v":0},{"$f":"A5A!H274","v":0},{"$f":"A5A!I274","v":0},{"$f":"A5A!J274","v":4000000},{"$f":"A5A!K274","v":6000000},{"$f":"A5A!L274","v":0}]
["Vote 11 - Water Management",null,{"$f":"A5A!C285","v":0},{"$f":"A5A!D285","v":0},{"$f":"A5A!E285","v":0},{"$f":"A5A!F285","v":0},{"$f":"A5A!G285","v":0},{"$f":"A5A!H285","v":0},{"$f":"A5A!I285","v":0},{"$f":"A5A!J285","v":0},{"$f":"A5A!K285","v":0},{"$f":"A5A!L285","v":0}]
["Vote 12 - Waste Water Management",null,{"$f":"A5A!C296","v":0},{"$f":"A5A!D296","v":0},{"$f":"A5A!E296","v":0},{"$f":"A5A!F296","v":0},{"$f":"A5A!G296","v":0},{"$f":"A5A!H296","v":0},{"$f":"A5A!I296","v":0},{"$f":"A5A!J296","v":0},{"$f":"A5A!K296","v":0},{"$f":"A5A!L296","v":0}]
["Vote 13 - Housing",null,{"$f":"A5A!C307","v":0},{"$f":"A5A!D307","v":0},{"$f":"A5A!E307","v":0},{"$f":"A5A!F307","v":0},{"$f":"A5A!G307","v":0},{"$f":"A5A!H307","v":0},{"$f":"A5A!I307","v":0},{"$f":"A5A!J307","v":0},{"$f":"A5A!K307","v":0},{"$f":"A5A!L307","v":0}]
["Vote 14 - Finance & Administration",null,{"$f":"A5A!C318","v":139249},{"$f":"A5A!D318","v":1249421},{"$f":"A5A!E318","v":581251},{"$f":"A5A!F318","v":7400000},{"$f":"A5A!G318","v":5838000},{"$f":"A5A!H318","v":5838000},{"$f":"A5A!I318","v":5838000},{"$f":"A5A!J318","v":7650000},{"$f":"A5A!K318","v":3150000},{"$f":"A5A!L318","v":3300000}]
[{"$f":"A20","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"A5A!C329","v":0},{"$f":"A5A!D329","v":0},{"$f":"A5A!E329","v":0},{"$f":"A5A!F329","v":0},{"$f":"A5A!G329","v":0},{"$f":"A5A!H329","v":0},{"$f":"A5A!I329","v":0},{"$f":"A5A!J329","v":0},{"$f":"A5A!K329","v":0},{"$f":"A5A!L329","v":0}]
["Capital single-year expenditure sub-total",null,{"$f":"SUM(C24:C38)","v":3149348},{"$f":"SUM(D24:D38)","v":5823358},3114286,50416666,34488000,34488000,34488000,62324997,15520000,11720000]
["Total Capital Expenditure - Vote",null,{"$f":"C39+C21","v":30523585.880000003},{"$f":"D39+D21","v":135664258},79202665,109870266,107027174.86,107027174.86,107027174.86,138638004,92529633,92696871]
[]
["Capital Expenditure - Functional"]
["Governance and administration",null,{"$f":"SUM(C44:C46)","v":3149348},{"$f":"SUM(D44:D46)","v":21404699},7715167,30400000,26888000,26888000,26888000,18450000,7650000,9300000]
["Executive and council",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
["Finance and administration",null,3149348,21404699,7715167,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":30400000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":26888000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":26888000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":26888000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":18250000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":7650000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":9300000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Internal audit",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Community and public safety",null,{"$f":"SUM(C48:C52)","v":2020672},{"$f":"SUM(D48:D52)","v":36895345},7438669,25400780,17146435,17146435,17146435,30500000,33000000,36000000]
["Community and social services",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":6000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":14000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":23000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2100","CE"]
["Sport and recreation",null,2020672,36895345,7438669,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":25250780},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":17046435},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":17046435},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":17046435},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":10000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":19000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":13000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2200","CE"]
["Public safety",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":50000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2300","CE"]
["Housing",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":12500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2400","CE"]
["Health",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2500","CE"]
["Economic and environmental services",null,{"$f":"SUM(C54:C56)","v":25353565.880000003},{"$f":"SUM(D54:D56)","v":77099233},63933015,39769486,57092740,57092740,57092740,55083007,51279633,46296871]
["Planning and development",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1166666},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1670000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1170000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1170000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3100","CE"]
["Road transport",null,25353565.880000003,77099233,63933015,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":38602820},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":56992740},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":56992740},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":56992740},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":53413007},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":50109633},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":45126871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3200","CE"]
["Environmental protection",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3300","CE"]
["Trading services",null,{"$f":"SUM(C58:C61)","v":0},{"$f":"SUM(D58:D61)","v":264981},115814,14300000,5900000,5900000,5900000,34604997,600000,1100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Energy sources",null,0,264981,115814,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1700000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":4300000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4100","CE"]
["Water management",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4200","CE"]
["Waste water management",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4300","CE"]
["Waste management",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":12600000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5600000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5600000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5600000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":30304997},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4400","CE"]
["Other",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A2Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5000","CE"]
["Total Capital Expenditure - Functional",3,{"$f":"C43+C47+C53+C57+C62","v":30523585.880000003},{"$f":"D43+D47+D53+D57+D62","v":135664258},79202665,109870266,107027175,107027175,107027175,138638004,92529633,{"$f":"L43+L47+L53+L57+L62","v":92696871}]
[]
["Funded by:"]
["National Government",null,22981656,88116346,56511469,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":57653600},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":57446432},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":57446432},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":57446432},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":57271700},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":62194600},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":65797950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010","CE"]
["Provincial Government",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020","CE"]
["District Municipality",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030","CE"]
["Other transfers and grants",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040","CE"]
["Transfers recognised - capital",4,{"$f":"SUM(C66:C69)","v":22981656},88116346,56511469,57653600,57446432,57446432,57446432,57271700,62194600,65797950]
[]
["Borrowing",6,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A5GCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2070","CE"]
["Internally generated funds",null,7541929.8800000027,47547912,22691196,52216666,49580743,49580743,49580743,81366304,30335033,26898921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2080","CE"]
["Total Capital Funding",7,{"$f":"+C70+C72+C73","v":30523585.880000003},{"$f":"+D70+D72+D73","v":135664258},79202665,109870266,107027175,107027175,107027175,138638004,92529633,92696871]
[{"$f":"head27a","v":"References"}]
["1. Municipalities may choose to appropriate for capital expenditure for three years or for one year (if one year appropriation projected expenditure required for yr2 and yr3)."]
["2. Include capital component of PPP unitary payment. Note that capital transfers are only appropriated to municipalities for the budget year"]
["3. Capital expenditure by functional classification must reconcile to the appropriations by vote"]
["4. Must reconcile to supporting table SA20 and to Budgeted Financial Performance (revenue and expenditure)"]
[]
["6. Include finance leases and PPP capital funding component of unitary payment - total borrowing/repayments to reconcile to changes in Table SA17"]
["7. Total Capital Funding must balance with Total Capital Expenditure"]
["8. Include any capitalised interest (MFMA section 46) as part of relevant capital budget"]
[]
["check balance",null,{"$f":"IF((C63-C74)=0,0,\"Unbalanced\")","v":0},{"$f":"IF((D63-D74)=0,0,\"Unbalanced\")","v":0},0,0,0,0,0,0,0,0]

{"sheet":"A5A","index":14,"n_rows":341,"n_cols":30,"rows_kept":341,"cut":false,"hidden":false,"merged":[[1,5,1,8],[1,9,1,11],[1,13,1,16],[1,17,1,20],[1,21,1,23]]}
[{"$f":"muni&\" - \"&Approve5","v":"LIM331 Greater Giyani - Table A5 Budgeted Capital Expenditure by vote, functional classification and funding"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"},null,null,null,{"$f":"\"Multi-year appropriation for \"&Head9&\n\"\n in the \"&Head2A&\" Annual Budget\"","v":"Multi-year appropriation for Budget Year 2020/21\n in the 2019/20 Annual Budget"},null,null,null,{"$f":"\"Multi-year appropriation for \"&RIGHT(Head10,7)&\n\"\n in the \"&Head2A&\" Annual Budget\"","v":"Multi-year appropriation for 2021/22\n in the 2019/20 Annual Budget"},null,null,null,"New multi-year appropriations \n(funds for new and existing projects) "]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"},null,{"$f":"\"Appropriation for \"&RIGHT(Head9,7)","v":"Appropriation for 2020/21"},{"$f":"\"Adjustments in \"&Head2A","v":"Adjustments in 2019/20"},{"$f":"\"Downward adjustments for \"&RIGHT(Head9,7)","v":"Downward adjustments for 2020/21"},"Appropriation carried forward",{"$f":"\"Appropriation for \"&RIGHT(Head9,7)","v":"Appropriation for 2020/21"},{"$f":"\"Adjustments in \"&Head2A","v":"Adjustments in 2019/20"},{"$f":"\"Downward adjustments for \"&RIGHT(Head9,7)","v":"Downward adjustments for 2020/21"},"Appropriation carried forward",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Capital expenditure - Municipal Vote"]
["Multi-year expenditure appropriation",2]
[{"$f":"'Org structure'!A2","v":"Vote 1 - Energy Sources"},null,{"$f":"SUM(C7:C16)","v":0},{"$f":"SUM(D7:D16)","v":0},0,0,0,0,{"$f":"SUM(I7:I16)","v":0},0,0,0,null,{"$f":"SUM(N7:N16)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(V7:V16)","v":0},{"$f":"SUM(W7:W16)","v":0},{"$f":"SUM(X7:X16)","v":0}]
[{"$f":"IF(RIGHT('Org structure'!D3,18)<>\"[Name of sub-vote]\",'Org structure'!D3,\"\")","v":"1.1 - Electricity"},null,null,null,null,null,null,null,null,{"$f":"Q7+V7","v":0},{"$f":"U7+W7","v":0},{"$f":"X7","v":0},null,null,null,null,{"$f":"SUM(N7:P7)","v":0},null,null,null,{"$f":"SUM(R7:T7)","v":0},null,null,null,null,null,null,null,11,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D4,18)<>\"[Name of sub-vote]\",'Org structure'!D4,\"\")","v":"1.2 - Street Lighting and Signal Systems"},null,null,null,null,null,null,null,null,{"$f":"Q8+V8","v":0},{"$f":"U8+W8","v":0},{"$f":"X8","v":0},null,null,null,null,{"$f":"SUM(N8:P8)","v":0},null,null,null,{"$f":"SUM(R8:T8)","v":0},null,null,null,null,null,null,null,12,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D5,18)<>\"[Name of sub-vote]\",'Org structure'!D5,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"Q9+V9","v":0},{"$f":"U9+W9","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,13,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D6,18)<>\"[Name of sub-vote]\",'Org structure'!D6,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,14,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D7,18)<>\"[Name of sub-vote]\",'Org structure'!D7,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,{"$f":"X11","v":0},null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,15,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D8,18)<>\"[Name of sub-vote]\",'Org structure'!D8,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,16,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D9,18)<>\"[Name of sub-vote]\",'Org structure'!D9,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,17,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D10,18)<>\"[Name of sub-vote]\",'Org structure'!D10,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,18,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D11,18)<>\"[Name of sub-vote]\",'Org structure'!D11,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,19,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D12,18)<>\"[Name of sub-vote]\",'Org structure'!D12,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,20,"CE"]
[{"$f":"'Org structure'!A3","v":"Vote 2 - Community and Social Services"},null,{"$f":"SUM(C18:C27)","v":0},{"$f":"SUM(D18:D27)","v":0},0,100000,100000,100000,{"$f":"SUM(I18:I27)","v":100000},2800000,14000000,23000000,null,{"$f":"SUM(N18:N27)","v":0},0,0,0,0,0,0,0,2800000,14000000,23000000]
[{"$f":"IF(RIGHT('Org structure'!D14,18)<>\"[Name of sub-vote]\",'Org structure'!D14,\"\")","v":"2.1 - Animal Care and Diseases"},null,null,null,null,null,null,null,null,{"$f":"Q18+V18","v":0},{"$f":"U18+W18","v":0},{"$f":"X18","v":0},null,null,null,null,{"$f":"SUM(N18:P18)","v":0},null,null,null,{"$f":"SUM(R18:T18)","v":0},null,null,null,null,null,null,null,21,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D15,18)<>\"[Name of sub-vote]\",'Org structure'!D15,\"\")","v":"2.2 - Community Halls and Facilities"},null,null,null,null,100000,100000,100000,100000,{"$f":"Q19+V19","v":2800000},{"$f":"U19+W19","v":14000000},23000000,null,null,null,null,0,null,null,null,0,2800000,14000000,23000000,null,null,null,null,22,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D16,18)<>\"[Name of sub-vote]\",'Org structure'!D16,\"\")","v":"2.3 - Libraries and Archives"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,23,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D17,18)<>\"[Name of sub-vote]\",'Org structure'!D17,\"\")","v":"2.4 - Cemeteries, Funeral Parlours and Crematoriums"},null,null,null,null,null,null,null,null,0,{"$f":"U21+W21","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,24,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D18,18)<>\"[Name of sub-vote]\",'Org structure'!D18,\"\")","v":"2.5 - Disaster Management"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,25,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D19,18)<>\"[Name of sub-vote]\",'Org structure'!D19,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,26,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D20,18)<>\"[Name of sub-vote]\",'Org structure'!D20,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,27,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D21,18)<>\"[Name of sub-vote]\",'Org structure'!D21,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,28,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D22,18)<>\"[Name of sub-vote]\",'Org structure'!D22,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,29,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D23,18)<>\"[Name of sub-vote]\",'Org structure'!D23,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,30,"CE"]
[{"$f":"'Org structure'!A4","v":"Vote 3 - Finance & Administration"},null,{"$f":"SUM(C29:C38)","v":0},{"$f":"SUM(D29:D38)","v":15846322},4716695,0,0,0,{"$f":"SUM(I29:I38)","v":0},2500000,0,0,null,{"$f":"SUM(N29:N38)","v":0},0,0,0,0,0,0,0,2500000,0,0]
[{"$f":"IF(RIGHT('Org structure'!D25,18)<>\"[Name of sub-vote]\",'Org structure'!D25,\"\")","v":"3.1 - Fleet Management"},null,null,null,null,null,null,null,null,{"$f":"Q29+V29","v":0},{"$f":"U29+W29","v":0},{"$f":"X29","v":0},null,null,null,null,{"$f":"SUM(N29:P29)","v":0},null,null,null,{"$f":"SUM(R29:T29)","v":0},null,null,null,null,null,null,null,31,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D26,18)<>\"[Name of sub-vote]\",'Org structure'!D26,\"\")","v":"3.2 - Finance"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,32,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D27,18)<>\"[Name of sub-vote]\",'Org structure'!D27,\"\")","v":"3.3 - Asset Management"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,33,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D28,18)<>\"[Name of sub-vote]\",'Org structure'!D28,\"\")","v":"3.4 - Human Resources"},null,null,null,null,null,null,null,null,0,{"$f":"U32+W32","v":0},0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,34,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D29,18)<>\"[Name of sub-vote]\",'Org structure'!D29,\"\")","v":"3.5 - Legal Services"},null,null,null,null,null,null,null,null,{"$f":"Q33+V33","v":0},0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,35,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D30,18)<>\"[Name of sub-vote]\",'Org structure'!D30,\"\")","v":"3.6 - Property Services"},null,0,15846322,4716695,0,0,0,0,2500000,0,0,null,null,0,0,0,null,null,null,0,2500000,null,null,null,null,null,null,36,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D31,18)<>\"[Name of sub-vote]\",'Org structure'!D31,\"\")","v":"3.7 - Risk Management"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,37,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D32,18)<>\"[Name of sub-vote]\",'Org structure'!D32,\"\")","v":"3.8 - Supply Chain Management"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,38,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D33,18)<>\"[Name of sub-vote]\",'Org structure'!D33,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,39,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D34,18)<>\"[Name of sub-vote]\",'Org structure'!D34,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,40,"CE"]
[{"$f":"'Org structure'!A5","v":"Vote 4 - Planning and Development"},null,{"$f":"SUM(C40:C49)","v":0},{"$f":"SUM(D40:D49)","v":0},0,0,0,0,{"$f":"SUM(I40:I49)","v":0},0,0,0,null,{"$f":"SUM(N40:N49)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D36,18)<>\"[Name of sub-vote]\",'Org structure'!D36,\"\")","v":"4.1 - Town Planning, Building Regulations and Enforcement, and City Engineer"},null,null,null,null,null,null,null,null,{"$f":"Q40+V40","v":0},{"$f":"U40+W40","v":0},{"$f":"X40","v":0},null,null,null,null,{"$f":"SUM(N40:P40)","v":0},null,null,null,{"$f":"SUM(R40:T40)","v":0},null,null,null,null,null,null,null,41,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D37,18)<>\"[Name of sub-vote]\",'Org structure'!D37,\"\")","v":"4.2 - Corporate Wide Strategic Planning (IDPs, LEDs)"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,42,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D38,18)<>\"[Name of sub-vote]\",'Org structure'!D38,\"\")","v":"4.3 - Economic Development/Planning"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,43,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D39,18)<>\"[Name of sub-vote]\",'Org structure'!D39,\"\")","v":"4.4 - Project Management Unit"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,44,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D40,18)<>\"[Name of sub-vote]\",'Org structure'!D40,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,45,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D41,18)<>\"[Name of sub-vote]\",'Org structure'!D41,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,46,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D42,18)<>\"[Name of sub-vote]\",'Org structure'!D42,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,47,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D43,18)<>\"[Name of sub-vote]\",'Org structure'!D43,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,48,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D44,18)<>\"[Name of sub-vote]\",'Org structure'!D44,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,49,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D45,18)<>\"[Name of sub-vote]\",'Org structure'!D45,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,50,"CE"]
[{"$f":"'Org structure'!A6","v":"Vote 5 - Executive & Council"},null,{"$f":"SUM(C51:C60)","v":0},{"$f":"SUM(D51:D60)","v":0},0,0,0,0,{"$f":"SUM(I51:I60)","v":0},0,0,0,null,{"$f":"SUM(N51:N60)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D47,18)<>\"[Name of sub-vote]\",'Org structure'!D47,\"\")","v":"5.1 - Municipal Manager, Town Secretary and Chief Executive"},null,null,null,null,null,null,null,null,{"$f":"Q51+V51","v":0},{"$f":"U51+W51","v":0},{"$f":"X51","v":0},null,null,null,null,{"$f":"SUM(N51:P51)","v":0},null,null,null,{"$f":"SUM(R51:T51)","v":0},null,null,null,null,null,null,null,51,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D48,18)<>\"[Name of sub-vote]\",'Org structure'!D48,\"\")","v":"5.2 - Mayor and Council"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,52,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D49,18)<>\"[Name of sub-vote]\",'Org structure'!D49,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,53,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D50,18)<>\"[Name of sub-vote]\",'Org structure'!D50,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,54,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D51,18)<>\"[Name of sub-vote]\",'Org structure'!D51,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,55,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D52,18)<>\"[Name of sub-vote]\",'Org structure'!D52,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,56,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D53,18)<>\"[Name of sub-vote]\",'Org structure'!D53,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,57,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D54,18)<>\"[Name of sub-vote]\",'Org structure'!D54,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,58,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D55,18)<>\"[Name of sub-vote]\",'Org structure'!D55,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,59,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D56,18)<>\"[Name of sub-vote]\",'Org structure'!D56,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,60,"CE"]
[{"$f":"'Org structure'!A7","v":"Vote 6 - Internal Audit"},null,{"$f":"SUM(C62:C71)","v":0},{"$f":"SUM(D62:D71)","v":0},0,0,0,0,{"$f":"SUM(I62:I71)","v":0},0,0,0,null,{"$f":"SUM(N62:N71)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D58,18)<>\"[Name of sub-vote]\",'Org structure'!D58,\"\")","v":"6.1 - Governance Function"},null,null,null,null,null,null,null,null,{"$f":"Q62+V62","v":0},{"$f":"U62+W62","v":0},{"$f":"X62","v":0},null,null,null,null,{"$f":"SUM(N62:P62)","v":0},null,null,null,{"$f":"SUM(R62:T62)","v":0},null,null,null,null,null,null,null,61,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D59,18)<>\"[Name of sub-vote]\",'Org structure'!D59,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,62,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D60,18)<>\"[Name of sub-vote]\",'Org structure'!D60,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,63,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D61,18)<>\"[Name of sub-vote]\",'Org structure'!D61,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,64,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D62,18)<>\"[Name of sub-vote]\",'Org structure'!D62,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,65,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D63,18)<>\"[Name of sub-vote]\",'Org structure'!D63,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,66,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D64,18)<>\"[Name of sub-vote]\",'Org structure'!D64,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,67,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D65,18)<>\"[Name of sub-vote]\",'Org structure'!D65,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,68,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D66,18)<>\"[Name of sub-vote]\",'Org structure'!D66,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,69,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D67,18)<>\"[Name of sub-vote]\",'Org structure'!D67,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,70,"CE"]
[{"$f":"'Org structure'!A8","v":"Vote 7 - Road Transport"},null,{"$f":"SUM(C73:C82)","v":25353565.880000003},77099233,63933015,38002820,55292739.769999996,55292739.769999996,55292739.769999996,52413007,49909633,44876871,null,{"$f":"SUM(N73:N82)","v":0},0,0,0,0,0,0,0,52413007,49909633,44876871]
[{"$f":"IF(RIGHT('Org structure'!D69,18)<>\"[Name of sub-vote]\",'Org structure'!D69,\"\")","v":"7.1 - Taxi Ranks"},null,null,null,null,null,null,null,null,{"$f":"Q73+V73","v":0},{"$f":"U73+W73","v":12456642},{"$f":"X73","v":0},null,null,null,null,{"$f":"SUM(N73:P73)","v":0},null,null,null,{"$f":"SUM(R73:T73)","v":0},null,12456642,null,null,null,null,null,71,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D70,18)<>\"[Name of sub-vote]\",'Org structure'!D70,\"\")","v":"7.2 - Road and Traffic Regulation"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,72,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D71,18)<>\"[Name of sub-vote]\",'Org structure'!D71,\"\")","v":"7.3 - Public Transport"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,73,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D72,18)<>\"[Name of sub-vote]\",'Org structure'!D72,\"\")","v":"7.4 - Roads"},null,25353565.880000003,77099233,63933015,38002820,55292739.769999996,55292739.769999996,55292739.769999996,52413007,37452991,44876871,null,null,null,null,0,null,null,null,0,52413007,37452991,44876871,null,null,null,null,74,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D73,18)<>\"[Name of sub-vote]\",'Org structure'!D73,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,75,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D74,18)<>\"[Name of sub-vote]\",'Org structure'!D74,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,76,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D75,18)<>\"[Name of sub-vote]\",'Org structure'!D75,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,77,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D76,18)<>\"[Name of sub-vote]\",'Org structure'!D76,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,78,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D77,18)<>\"[Name of sub-vote]\",'Org structure'!D77,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,79,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D78,18)<>\"[Name of sub-vote]\",'Org structure'!D78,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,80,"CE"]
[{"$f":"'Org structure'!A9","v":"Vote 8 - Public Safety"},null,{"$f":"SUM(C84:C93)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(N84:N93)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D80,18)<>\"[Name of sub-vote]\",'Org structure'!D80,\"\")","v":"8.1 - Cleansing"},null,null,null,null,null,null,null,null,{"$f":"Q84+V84","v":0},{"$f":"U84+W84","v":0},{"$f":"X84","v":0},null,null,null,null,{"$f":"SUM(N84:P84)","v":0},null,null,null,{"$f":"SUM(R84:T84)","v":0},null,null,null,null,null,null,null,81,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D81,18)<>\"[Name of sub-vote]\",'Org structure'!D81,\"\")","v":"8.2 - Fencing and Fences"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,82,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D82,18)<>\"[Name of sub-vote]\",'Org structure'!D82,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,83,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D83,18)<>\"[Name of sub-vote]\",'Org structure'!D83,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,84,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D84,18)<>\"[Name of sub-vote]\",'Org structure'!D84,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,85,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D85,18)<>\"[Name of sub-vote]\",'Org structure'!D85,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,86,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D86,18)<>\"[Name of sub-vote]\",'Org structure'!D86,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,87,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D87,18)<>\"[Name of sub-vote]\",'Org structure'!D87,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,88,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D88,18)<>\"[Name of sub-vote]\",'Org structure'!D88,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,89,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D89,18)<>\"[Name of sub-vote]\",'Org structure'!D89,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,90,"CE"]
[{"$f":"'Org structure'!A10","v":"Vote 9 - Waste Management"},null,{"$f":"SUM(C95:C104)","v":0},{"$f":"SUM(D95:D104)","v":0},0,100000,100000,100000,100000,100000,100000,100000,null,{"$f":"SUM(N95:N104)","v":0},0,0,0,0,0,0,0,100000,100000,100000]
[{"$f":"IF(RIGHT('Org structure'!D91,18)<>\"[Name of sub-vote]\",'Org structure'!D91,\"\")","v":"9.1 - Recycling"},null,null,null,null,null,null,null,null,{"$f":"Q95+V95","v":0},{"$f":"U95+W95","v":0},{"$f":"X95","v":0},null,null,null,null,{"$f":"SUM(N95:P95)","v":0},null,null,null,{"$f":"SUM(R95:T95)","v":0},null,null,null,null,null,null,null,91,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D92,18)<>\"[Name of sub-vote]\",'Org structure'!D92,\"\")","v":"9.2 - Solid Waste Disposal (Landfill Sites)"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,92,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D93,18)<>\"[Name of sub-vote]\",'Org structure'!D93,\"\")","v":"9.3 - Solid Waste Removal"},null,null,null,null,100000,100000,100000,100000,100000,100000,100000,null,null,null,null,0,null,null,null,0,100000,100000,100000,null,null,null,null,93,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D94,18)<>\"[Name of sub-vote]\",'Org structure'!D94,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,94,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D95,18)<>\"[Name of sub-vote]\",'Org structure'!D95,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,95,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D96,18)<>\"[Name of sub-vote]\",'Org structure'!D96,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,96,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D97,18)<>\"[Name of sub-vote]\",'Org structure'!D97,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,97,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D98,18)<>\"[Name of sub-vote]\",'Org structure'!D98,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,98,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D99,18)<>\"[Name of sub-vote]\",'Org structure'!D99,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,99,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D100,18)<>\"[Name of sub-vote]\",'Org structure'!D100,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,100,"CE"]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Sports & Recreation"},null,{"$f":"SUM(C106:C115)","v":2020672},{"$f":"SUM(D106:D115)","v":36895345},7438669,21250780,17046435.09,17046435.09,17046435.09,6000000,13000000,13000000,null,{"$f":"SUM(N106:N115)","v":0},0,0,0,0,0,0,0,6000000,13000000,13000000]
[{"$f":"IF(RIGHT('Org structure'!D102,18)<>\"[Name of sub-vote]\",'Org structure'!D102,\"\")","v":"10.1 - Recreational Facilities"},null,null,null,null,null,null,null,null,{"$f":"Q106+V106","v":0},{"$f":"U106+W106","v":0},{"$f":"X106","v":0},null,null,null,null,{"$f":"SUM(N106:P106)","v":0},null,null,null,{"$f":"SUM(R106:T106)","v":0},null,null,null,null,null,null,null,101,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D103,18)<>\"[Name of sub-vote]\",'Org structure'!D103,\"\")","v":"10.2 - Sports Grounds and Stadiums"},null,2020672,36895345,7438669,21250780,17046435.09,17046435.09,17046435.09,6000000,13000000,13000000,null,null,null,null,0,null,null,null,0,6000000,13000000,13000000,null,null,null,null,102,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D104,18)<>\"[Name of sub-vote]\",'Org structure'!D104,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,103,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D105,18)<>\"[Name of sub-vote]\",'Org structure'!D105,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,104,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D106,18)<>\"[Name of sub-vote]\",'Org structure'!D106,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,105,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D107,18)<>\"[Name of sub-vote]\",'Org structure'!D107,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,106,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D108,18)<>\"[Name of sub-vote]\",'Org structure'!D108,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,107,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D109,18)<>\"[Name of sub-vote]\",'Org structure'!D109,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,108,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D110,18)<>\"[Name of sub-vote]\",'Org structure'!D110,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,109,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D111,18)<>\"[Name of sub-vote]\",'Org structure'!D111,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,110,"CE"]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Water Management"},null,{"$f":"SUM(C117:C126)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(N117:N126)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D113,18)<>\"[Name of sub-vote]\",'Org structure'!D113,\"\")","v":"11.1 - Water Distribution"},null,null,null,null,null,null,null,null,{"$f":"Q117+V117","v":0},{"$f":"U117+W117","v":0},{"$f":"X117","v":0},null,null,null,null,{"$f":"SUM(N117:P117)","v":0},null,null,null,null,null,null,null,null,null,null,null,111,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D114,18)<>\"[Name of sub-vote]\",'Org structure'!D114,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,112,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D115,18)<>\"[Name of sub-vote]\",'Org structure'!D115,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,113,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D116,18)<>\"[Name of sub-vote]\",'Org structure'!D116,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,114,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D117,18)<>\"[Name of sub-vote]\",'Org structure'!D117,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,{"$f":"SUM(R121:T121)","v":0},null,null,null,null,null,null,null,115,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D118,18)<>\"[Name of sub-vote]\",'Org structure'!D118,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,116,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D119,18)<>\"[Name of sub-vote]\",'Org structure'!D119,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,117,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D120,18)<>\"[Name of sub-vote]\",'Org structure'!D120,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,118,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D121,18)<>\"[Name of sub-vote]\",'Org structure'!D121,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,119,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D122,18)<>\"[Name of sub-vote]\",'Org structure'!D122,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,120,"CE"]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Waste Water Management"},null,{"$f":"SUM(C128:C137)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(N128:N137)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D124,18)<>\"[Name of sub-vote]\",'Org structure'!D124,\"\")","v":"12.1 - Sewerage"},null,null,null,null,null,null,null,null,{"$f":"Q128+V128","v":0},{"$f":"U128+W128","v":0},{"$f":"X128","v":0},null,null,null,null,{"$f":"SUM(N128:P128)","v":0},null,null,null,{"$f":"SUM(R128:T128)","v":0},null,null,null,null,null,null,null,121,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D125,18)<>\"[Name of sub-vote]\",'Org structure'!D125,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,122,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D126,18)<>\"[Name of sub-vote]\",'Org structure'!D126,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,123,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D127,18)<>\"[Name of sub-vote]\",'Org structure'!D127,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,124,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D128,18)<>\"[Name of sub-vote]\",'Org structure'!D128,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,125,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D129,18)<>\"[Name of sub-vote]\",'Org structure'!D129,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"Q133+V133","v":0},0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,126,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D130,18)<>\"[Name of sub-vote]\",'Org structure'!D130,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,127,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D131,18)<>\"[Name of sub-vote]\",'Org structure'!D131,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,128,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D132,18)<>\"[Name of sub-vote]\",'Org structure'!D132,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,129,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D133,18)<>\"[Name of sub-vote]\",'Org structure'!D133,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,130,"CE"]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Housing"},null,{"$f":"SUM(C139:C148)","v":0},0,0,0,0,0,0,12500000,0,0,null,{"$f":"SUM(N139:N148)","v":0},0,0,0,0,0,0,0,12500000,0,0]
[{"$f":"IF(RIGHT('Org structure'!D135,18)<>\"[Name of sub-vote]\",'Org structure'!D135,\"\")","v":"13.1 - Housing"},null,null,null,null,null,null,null,null,{"$f":"Q139+V139","v":12500000},{"$f":"U139+W139","v":0},{"$f":"X139","v":0},null,null,null,null,{"$f":"SUM(N139:P139)","v":0},null,null,null,{"$f":"SUM(R139:T139)","v":0},12500000,null,null,null,null,null,null,131,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D136,18)<>\"[Name of sub-vote]\",'Org structure'!D136,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,132,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D137,18)<>\"[Name of sub-vote]\",'Org structure'!D137,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,133,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D138,18)<>\"[Name of sub-vote]\",'Org structure'!D138,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,134,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D139,18)<>\"[Name of sub-vote]\",'Org structure'!D139,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,135,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D140,18)<>\"[Name of sub-vote]\",'Org structure'!D140,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,136,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D141,18)<>\"[Name of sub-vote]\",'Org structure'!D141,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,137,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D142,18)<>\"[Name of sub-vote]\",'Org structure'!D142,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,138,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D143,18)<>\"[Name of sub-vote]\",'Org structure'!D143,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,139,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D144,18)<>\"[Name of sub-vote]\",'Org structure'!D144,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,140,"CE"]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Finance & Administration"},null,{"$f":"SUM(C150:C159)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(N150:N159)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D146,18)<>\"[Name of sub-vote]\",'Org structure'!D146,\"\")","v":"14.1 - Security Services"},null,null,null,null,null,null,null,null,{"$f":"Q150+V150","v":0},{"$f":"U150+W150","v":0},{"$f":"X150","v":0},null,null,null,null,{"$f":"SUM(N150:P150)","v":0},null,null,null,{"$f":"SUM(R150:T150)","v":0},null,null,null,null,null,null,null,141,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D147,18)<>\"[Name of sub-vote]\",'Org structure'!D147,\"\")","v":"14.2 - Administrative and Corporate Support"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,142,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D148,18)<>\"[Name of sub-vote]\",'Org structure'!D148,\"\")","v":"14.3 - Information Technology"},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,143,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D149,18)<>\"[Name of sub-vote]\",'Org structure'!D149,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,144,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D150,18)<>\"[Name of sub-vote]\",'Org structure'!D150,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,145,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D151,18)<>\"[Name of sub-vote]\",'Org structure'!D151,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,146,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D152,18)<>\"[Name of sub-vote]\",'Org structure'!D152,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,147,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D153,18)<>\"[Name of sub-vote]\",'Org structure'!D153,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,148,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D154,18)<>\"[Name of sub-vote]\",'Org structure'!D154,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,149,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D155,18)<>\"[Name of sub-vote]\",'Org structure'!D155,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,150,"CE"]
[{"$f":"'Org structure'!A16","v":"Vote 15 - [NAME OF VOTE 15]"},null,{"$f":"SUM(C161:C170)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(N161:N170)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(RIGHT('Org structure'!D157,18)<>\"[Name of sub-vote]\",'Org structure'!D157,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"Q161+V161","v":0},{"$f":"U161+W161","v":0},{"$f":"X161","v":0},null,null,null,null,{"$f":"SUM(N161:P161)","v":0},null,null,null,{"$f":"SUM(R161:T161)","v":0},null,null,null,null,null,null,null,151,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D158,18)<>\"[Name of sub-vote]\",'Org structure'!D158,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,152,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D159,18)<>\"[Name of sub-vote]\",'Org structure'!D159,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,153,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D160,18)<>\"[Name of sub-vote]\",'Org structure'!D160,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,154,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D161,18)<>\"[Name of sub-vote]\",'Org structure'!D161,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,155,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D162,18)<>\"[Name of sub-vote]\",'Org structure'!D162,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,156,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D163,18)<>\"[Name of sub-vote]\",'Org structure'!D163,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,157,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D164,18)<>\"[Name of sub-vote]\",'Org structure'!D164,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,158,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D165,18)<>\"[Name of sub-vote]\",'Org structure'!D165,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,159,"CE"]
[{"$f":"IF(RIGHT('Org structure'!D166,18)<>\"[Name of sub-vote]\",'Org structure'!D166,\"\")","v":""},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,160,"CE"]
["Capital multi-year expenditure sub-total",null,{"$f":"C6+C17+C28+C39+C50+C61+C72+C83+C94+C105+C116+C127+C138+C149+C160","v":27374237.880000003},{"$f":"D6+D17+D28+D39+D50+D61+D72+D83+D94+D105+D116+D127+D138+D149+D160","v":129840900},76088379,59453600,72539174.859999999,72539174.859999999,72539174.859999999,76313007,77009633,80976871,null,{"$f":"N6+N17+N28+N39+N50+N61+N72+N83+N94+N105+N116+N127+N138+N149+N160","v":0},0,0,0,0,0,null,0,{"$f":"V6+V17+V28+V39+V50+V61+V72+V83+V94+V105+V116+V127+V138+V149+V160","v":76313007},{"$f":"W6+W17+W28+W39+W50+W61+W72+W83+W94+W105+W116+W127+W138+W149+W160","v":77009633}]
[]
["Capital expenditure - Municipal Vote"]
["Single-year expenditure appropriation",2]
[{"$f":"A6","v":"Vote 1 - Energy Sources"},null,{"$f":"SUM(C176:C185)","v":0},264981,115814,1700000,300000,300000,300000,4300000,500000,1000000]
[{"$f":"A7","v":"1.1 - Electricity"},null,0,264981,115814,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":300000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"CE"]
["1.2 - Street Lighting and Signal Systems",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1400000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3800000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"CE"]
["",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"CE"]
["",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"CE"]
["Vote 2 - Community and Social Services",null,{"$f":"SUM(C187:C196)","v":0},0,0,0,0,0,0,3200000,0,0]
["2.1 - Animal Care and Diseases",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"CE"]
["2.2 - Community Halls and Facilities",null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"CE"]
["2.3 - Libraries and Archives",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"CE"]
["2.4 - Cemeteries, Funeral Parlours and Crematoriums",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"CE"]
["2.5 - Disaster Management",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3200000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"CE"]
["Vote 3 - Finance & Administration",null,{"$f":"SUM(C198:C207)","v":3010099},4308956,2417221,23000000,21050000,21050000,21050000,8100000,4500000,6000000]
["3.1 - Fleet Management",null,3010099,2384225,2417221,2500000,2950000,2950000,2950000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":8000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":4500000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":6000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"CE"]
["3.2 - Finance",null,0,null,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"CE"]
["3.3 - Asset Management",null,0,1924731,0,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"CE"]
["3.4 - Human Resources",null,0,0,0,500000,100000,100000,100000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"CE"]
["3.5 - Legal Services",null,0,0,0,20000000,18000000,18000000,18000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"CE"]
["3.6 - Property Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"CE"]
["3.7 - Risk Management",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"CE"]
["3.8 - Supply Chain Management",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"CE"]
["",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"CE"]
["Vote 4 - Planning and Development",null,{"$f":"SUM(C209:C218)","v":0},0,0,1166666,100000,100000,100000,1670000,1170000,1170000]
["4.1 - Town Planning, Building Regulations and Enforcement, and City Engineer",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"CE"]
["4.2 - Corporate Wide Strategic Planning (IDPs, LEDs)",null,0,0,0,1166666,100000,100000,100000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1170000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1170000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1170000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"CE"]
["4.3 - Economic Development/Planning",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"CE"]
["4.4 - Project Management Unit",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"CE"]
["Vote 5 - Executive & Council",null,{"$f":"SUM(C220:C229)","v":0},0,0,0,0,0,0,0,0,0]
["5.1 - Municipal Manager, Town Secretary and Chief Executive",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"CE"]
["5.2 - Mayor and Council",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"CE"]
["Vote 6 - Internal Audit",null,{"$f":"SUM(C231:C240)","v":0},0,0,0,0,0,0,200000,0,0]
["6.1 - Governance Function",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"CE"]
[{"$f":"A71","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"CE"]
["Vote 7 - Road Transport",null,{"$f":"SUM(C242:C251)","v":0},0,0,600000,1700000,1700000,1700000,1000000,200000,250000]
["7.1 - Taxi Ranks",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"CE"]
["7.2 - Road and Traffic Regulation",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":600000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":700000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":700000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":700000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":200000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"CE"]
["7.3 - Public Transport",null,0,0,0,0,1000000,1000000,1000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"CE"]
["7.4 - Roads",null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"CE"]
["",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"CE"]
["Vote 8 - Public Safety",null,{"$f":"SUM(C253:C262)","v":0},0,0,50000,0,0,0,2000000,0,0]
["8.1 - Cleansing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"CE"]
["8.2 - Fencing and Fences",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":50000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"CE"]
["Vote 9 - Waste Management",null,{"$f":"SUM(C264:C273)","v":0},0,0,12500000,5500000,5500000,5500000,30204997,0,0]
["9.1 - Recycling",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"CE"]
["9.2 - Solid Waste Disposal (Landfill Sites)",null,0,0,0,12500000,5500000,5500000,5500000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":30204997},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"CE"]
["9.3 - Solid Waste Removal",null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"CE"]
["Vote 10 - Sports & Recreation",null,{"$f":"SUM(C275:C284)","v":0},0,0,4000000,0,0,0,4000000,6000000,0]
["10.1 - Recreational Facilities",null,0,0,0,4000000,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":4000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":6000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"CE"]
["10.2 - Sports Grounds and Stadiums",null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"CE"]
["",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"CE"]
["Vote 11 - Water Management",null,{"$f":"SUM(C286:C295)","v":0},0,0,0,0,0,0,0,0,0]
["11.1 - Water Distribution",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"CE"]
["Vote 12 - Waste Water Management",null,{"$f":"SUM(C297:C306)","v":0},0,0,0,0,0,0,0,0,0]
["12.1 - Sewerage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"CE"]
[{"$f":"A135","v":""},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"CE"]
["Vote 13 - Housing",null,{"$f":"SUM(C308:C317)","v":0},0,0,0,0,0,0,0,0,0]
["13.1 - Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"CE"]
["Vote 14 - Finance & Administration",null,{"$f":"SUM(C319:C328)","v":139249},1249421,581251,7400000,5838000,5838000,5838000,7650000,3150000,3300000]
["14.1 - Security Services",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2500000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1300000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1300000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":700000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":600000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":700000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"CE"]
["14.2 - Administrative and Corporate Support",null,null,413930,581251,1000000,1000000,1000000,1000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1300000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1200000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"CE"]
["14.3 - Information Technology",null,139249,835491,0,3900000,3538000,3538000,3538000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5650000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1350000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1600000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"CE"]
["Vote 15 - [NAME OF VOTE 15]",null,{"$f":"SUM(C330:C339)","v":0},0,0,0,0,0,0,0,0,0]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"CE"]
["",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SubMunicipalVoteNo,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"CE"]
["Capital single-year expenditure sub-total",null,{"$f":"C175+C186+C197+C208+C219+C230+C241+C252+C263+C274+C285+C296+C307+C318+C329","v":3149348},{"$f":"D175+D186+D197+D208+D219+D230+D241+D252+D263+D274+D285+D296+D307+D318+D329","v":5823358},3114286,50416666,34488000,34488000,34488000,62324997,15520000,11720000]
["Total Capital Expenditure",null,{"$f":"C171+C340","v":30523585.880000003},{"$f":"D171+D340","v":135664258},79202665,109870266,107027174.86,107027174.86,107027174.86,138638004,92529633,92696871]

{"sheet":"A6-FinPos","index":15,"n_rows":71,"n_cols":30,"rows_kept":71,"cut":false,"hidden":false,"merged":[[49,0,49,11],[1,9,1,11],[1,5,1,8]]}
[{"$f":"muni&\" - \"&Approve6","v":"LIM331 Greater Giyani - Table A6 Budgeted Financial Position"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["ASSETS"]
["Current assets"]
["Cash",null,166530477,14422164,40596564,31749594.559999824,{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":39924055},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":39924055},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":39924055},151589475,205702002,263077063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","IR"]
["Call investment deposits",1,{"$f":"'SA3'!C9","v":0},{"$f":"'SA3'!D9","v":0},{"$f":"'SA3'!E9","v":0},{"$f":"'SA3'!F9","v":0},{"$f":"'SA3'!G9","v":0},{"$f":"'SA3'!H9","v":0},{"$f":"'SA3'!I9","v":0},{"$f":"'SA3'!J9","v":0},{"$f":"'SA3'!K9","v":0},{"$f":"'SA3'!L9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","IE"]
["Consumer debtors",1,{"$f":"'SA3'!C14","v":10289260},{"$f":"'SA3'!D14","v":59365413},{"$f":"'SA3'!E14","v":77099806},{"$f":"'SA3'!F14","v":38907075},{"$f":"'SA3'!G14","v":69260229},{"$f":"'SA3'!H14","v":69260229},{"$f":"'SA3'!I14","v":69260229},{"$f":"'SA3'!J14","v":71245433.579999998},{"$f":"'SA3'!K14","v":73270342.25},{"$f":"'SA3'!L14","v":74335749.090000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140"]
["Other debtors",null,56831267,12424493,17571257,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":21187186},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":25411328},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":25411328},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":25411328},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150"]
["Current portion of long-term receivables",null,null,null,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0160"]
["Inventory",2,1519040,3293466,2335282,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":6991678},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":2335282},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":2335282},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":2335282},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":2381988},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":2429627},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":2478220},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170"]
["Total current assets",null,{"$f":"SUM(C6:C11)","v":235170044},89505536,137602909,98835533.559999824,136930894,136930894,136930894,225216896.57999998,281401971.25,339891032.09000003]
[]
["Non current assets"]
["Long-term receivables",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200"]
["Investments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210"]
["Investment property",null,26220000,20270000,20270000,11196000,20270000,20270000,20270000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":20675400},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":21088908},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":21510686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220"]
["Investment in Associate",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230"]
["Property, plant and equipment",3,{"$f":"'SA3'!C26","v":559993326.89999998},{"$f":"'SA3'!D26","v":907018363},{"$f":"'SA3'!E26","v":902097273},{"$f":"'SA3'!F26","v":927531318.28999996},{"$f":"'SA3'!G26","v":901260925},{"$f":"'SA3'!H26","v":902097272.99999988},{"$f":"'SA3'!I26","v":902097272.99999988},{"$f":"'SA3'!J26","v":1188008455},{"$f":"'SA3'!K26","v":1146228284},{"$f":"'SA3'!L26","v":1169799559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240"]
[]
["Biological",null,171053,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260"]
["Intangible",null,68458,405379,630045,405379.42000000039,630045.00000000035,630045.00000000035,{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":500000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":2412646},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":2175499},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":2238609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270"]
["Other non-current assets",null,0,206303,206303,171052.63,206303,206303,{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":210429},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":214638},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":218930},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280"]
["Total non current assets",null,{"$f":"SUM(C15:C19)+SUM(C21:C23)","v":586452837.89999998},927900045,923203621,939303750.33999991,922367273,923203620.99999988,922867272.99999988,1211306930,1169707329,1193767784]
["TOTAL ASSETS",null,{"$f":"C12+C24","v":821622881.89999998},{"$f":"D12+D24","v":1017405581},{"$f":"E12+E24","v":1060806530},{"$f":"F12+F24","v":1038139283.8999997},1059298167,1060134514.9999999,1059798166.9999999,1436523826.5799999,1451109300.25,1533658816.0900002]
[]
["LIABILITIES"]
["Current liabilities"]
["Bank overdraft",1,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330"]
["Borrowing",4,{"$f":"'SA3'!C32","v":0},{"$f":"'SA3'!D32","v":0},{"$f":"'SA3'!E32","v":0},{"$f":"'SA3'!F32","v":0},{"$f":"'SA3'!G32","v":0},{"$f":"'SA3'!H32","v":0},{"$f":"'SA3'!I32","v":0},{"$f":"'SA3'!J32","v":0},{"$f":"'SA3'!K32","v":0},{"$f":"'SA3'!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340"]
["Consumer deposits",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350"]
["Trade and other payables",4,{"$f":"'SA3'!C39","v":77173636},{"$f":"'SA3'!D39","v":74338619},{"$f":"'SA3'!E39","v":73415757},{"$f":"'SA3'!F39","v":60000000},{"$f":"'SA3'!G39","v":74443831},{"$f":"'SA3'!H39","v":74443831},{"$f":"'SA3'!I39","v":74443831},{"$f":"'SA3'!J39","v":0},{"$f":"'SA3'!K39","v":0},{"$f":"'SA3'!L39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360"]
["Provisions",null,null,3224382,1028074,58369842.060000002,{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":1048635},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":1069608},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":1091000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370"]
["Total current liabilities",null,{"$f":"SUM(C29:C33)","v":77173636},77563001,74443831,118369842.06,74443831,74443831,74443831,1048635,1069608,1091000]
[]
["Non current liabilities"]
["Borrowing",null,{"$f":"'SA3'!C44","v":1187160.43},{"$f":"'SA3'!D44","v":1187160},{"$f":"'SA3'!E44","v":480166},{"$f":"'SA3'!F44","v":0},{"$f":"'SA3'!G44","v":0},{"$f":"'SA3'!H44","v":0},{"$f":"'SA3'!I44","v":0},{"$f":"'SA3'!J44","v":0},{"$f":"'SA3'!K44","v":0},{"$f":"'SA3'!L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400"]
["Provisions",null,{"$f":"'SA3'!C51","v":38545962},{"$f":"'SA3'!D51","v":57497988},{"$f":"'SA3'!E51","v":60416453},{"$f":"'SA3'!F51","v":0},{"$f":"'SA3'!G51","v":60896619},{"$f":"'SA3'!H51","v":60896619},{"$f":"'SA3'!I51","v":60896619},{"$f":"'SA3'!J51","v":36374551.260000005},{"$f":"'SA3'!K51","v":37884705.730000004},{"$f":"'SA3'!L51","v":37828024.060000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0410"]
["Total non current liabilities",null,{"$f":"SUM(C37:C38)","v":39733122.43},{"$f":"SUM(D37:D38)","v":58685148},{"$f":"SUM(E37:E38)","v":60896619},{"$f":"SUM(F37:F38)","v":0},60896619,60896619,60896619,36374551.260000005,{"$f":"SUM(K37:K38)","v":37884705.730000004},37828024.060000002]
["TOTAL LIABILITIES",null,{"$f":"C34+C39","v":116906758.43000001},{"$f":"D34+D39","v":136248149},{"$f":"E34+E39","v":135340450},{"$f":"F34+F39","v":118369842.06},135340450,135340450,135340450,37423186.260000005,{"$f":"K34+K39","v":38954313.730000004},38919024.060000002]
[]
["NET ASSETS",5,{"$f":"C25-C40","v":704716123.47000003},881157432,925466080,919769441.83999968,923957717,924794064.99999988,924457716.99999988,1399100640.3199999,1412154986.52,1494739792.0300002]
[]
["COMMUNITY WEALTH/EQUITY"]
["Accumulated Surplus/(Deficit)",null,704716123.47000003,881157432,925466080,919769441.83999968,923957717,924794064.99999988,924457716.99999988,1399100640.3199999,1412154986.52,1494739792.0300002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460"]
["Reserves",4,{"$f":"'SA3'!C70","v":0},{"$f":"'SA3'!D70","v":0},{"$f":"'SA3'!E70","v":0},{"$f":"'SA3'!F70","v":0},{"$f":"'SA3'!G70","v":0},{"$f":"'SA3'!H70","v":0},{"$f":"'SA3'!I70","v":0},{"$f":"'SA3'!J70","v":0},{"$f":"'SA3'!K70","v":0},{"$f":"'SA3'!L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470"]
[]
["TOTAL COMMUNITY WEALTH/EQUITY",5,{"$f":"SUM(C45:C46)","v":704716123.47000003},{"$f":"SUM(D45:D46)","v":881157432},925466080,919769441.83999968,923957717,924794064.99999988,924457716.99999988,1399100640.3199999,1412154986.52,1494739792.0300002]
[{"$f":"head27a","v":"References"}]
["1. Detail to be provided in Table SA3"]
["2. Include completed low cost housing to be transferred to beneficiaries within 12 months"]
["3. Include 'Construction-work-in-progress' (disclosed separately in annual financial statements)"]
["4. Detail to be provided in Table SA3. Includes reserves to be funded by statute."]
["5. Net assets must balance with Total Community Wealth/Equity"]
["check balance",null,{"$f":"IF((C42-C48)=0,0,\"Unbalanced\")","v":0},{"$f":"IF((D42-D48)=0,0,\"Unbalanced\")","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Test",null,{"$f":"IF(C25<>C40,\"Unbalanced\",0)","v":"Unbalanced"},{"$f":"IF(D25<>D40,\"Unbalanced\",0)","v":"Unbalanced"},"Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced"]

{"sheet":"A7-CFlow","index":16,"n_rows":51,"n_cols":29,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8]]}
[{"$f":"muni&\" - \"&Approve7","v":"LIM331 Greater Giyani - Table A7 Budgeted Cash Flows"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["CASH FLOW FROM OPERATING ACTIVITIES"]
["Receipts"]
["Property rates",null,27831943,18948532,19079308,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":23985600},43783393,43783393,43783393,{"$f":"'SA30'!N5","v":46528800},{"$f":"'SA30'!O5","v":48783000},{"$f":"'SA30'!P5","v":51145800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120D"]
["Service charges",null,0,196920,4541867,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},3440590.8,3440590.8,3440590.8,{"$f":"'SA30'!N6+'SA30'!N7+'SA30'!N8+'SA30'!N9","v":3552600},{"$f":"'SA30'!O6+'SA30'!O7+'SA30'!O8+'SA30'!O9","v":3723000},{"$f":"'SA30'!P6+'SA30'!P7+'SA30'!P8+'SA30'!P9","v":3901800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130D"]
["Other revenue",null,24220051,5996788,8391730,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":21713000},44408855,44408855,44408855,{"$f":"'SA30'!N11+'SA30'!N15+'SA30'!N16+'SA30'!N17+'SA30'!N19","v":38936140},{"$f":"'SA30'!O11+'SA30'!O15+'SA30'!O16+'SA30'!O17+'SA30'!O19","v":16577165},{"$f":"'SA30'!P11+'SA30'!P15+'SA30'!P16+'SA30'!P17+'SA30'!P19","v":17400820},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140D"]
["Government - operating",1,222487632.72,241319882,273404069,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":303024000},308182000,308182000,308182000,{"$f":"'SA30'!N18","v":387001000},{"$f":"'SA30'!O18","v":347130000},{"$f":"'SA30'!P18","v":368748000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150D"]
["Government - capital",1,97901999,98736000,56511469,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":60688000},60688000,60688000,60688000,{"$f":"'SA30'!N23","v":60286000},{"$f":"'SA30'!O23","v":65468000},{"$f":"'SA30'!P23","v":69261000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0160D"]
["Interest",null,15174630,11958996,5053436,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":8400000},19976818.920000002,19976818.920000002,19976818.920000002,{"$f":"'SA30'!N12+'SA30'!N13","v":29221058},{"$f":"'SA30'!O12+'SA30'!O13","v":30623669},{"$f":"'SA30'!P12+'SA30'!P13","v":32093607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170D"]
["Dividends",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},0,0,0,{"$f":"'SA30'!N14","v":0},{"$f":"'SA30'!O14","v":0},{"$f":"'SA30'!P14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180D"]
["Payments"]
["Suppliers and employees",null,-368187472,-236089910,-258968761,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":-325190734},-333528427.99997801,-333528427.99997801,-333528427.99997801,{"$f":"-('SA30'!N35+'SA30'!N36+'SA30'!N38+'SA30'!N39+'SA30'!N40+'SA30'!N41+'SA30'!N44+'SA30'!N50)","v":-354858738},{"$f":"-('SA30'!O35+'SA30'!O36+'SA30'!O38+'SA30'!O39+'SA30'!O40+'SA30'!O41+'SA30'!O44+'SA30'!O50)","v":-365662674},{"$f":"-('SA30'!P35+'SA30'!P36+'SA30'!P38+'SA30'!P39+'SA30'!P40+'SA30'!P41+'SA30'!P44+'SA30'!P50)","v":-392479095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200"]
["Finance charges",null,{"$f":"-SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},0,0,0,{"$f":"-('SA30'!N37)","v":0},{"$f":"-('SA30'!O37)","v":0},{"$f":"-('SA30'!P37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210"]
["Transfers and Grants",1,{"$f":"-SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":-1000000},0,0,0,{"$f":"-('SA30'!N42+'SA30'!N43)","v":-960000},{"$f":"-('SA30'!O42+'SA30'!O43)","v":0},{"$f":"-('SA30'!P42+'SA30'!P43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220"]
["NET CASH FROM/(USED) OPERATING ACTIVITIES",null,{"$f":"SUM(C6:C12)+SUM(C14:C16)","v":19428783.720000029},141067208,108013118,91619866,146951229.72002202,146951229.72002202,146951229.72002202,209706860,146642160,150071932]
[]
["CASH FLOWS FROM INVESTING ACTIVITIES"]
["Receipts"]
["Proceeds on disposal of PPE",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N24+'SA30'!N25","v":0},{"$f":"'SA30'!O24+'SA30'!O25","v":0},{"$f":"'SA30'!P24+'SA30'!P25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260"]
["Decrease (Increase) in non-current debtors",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N29","v":0},{"$f":"'SA30'!O29","v":0},{"$f":"'SA30'!P29","v":0}]
["Decrease (increase) other non-current receivables",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N30","v":0},{"$f":"'SA30'!O30","v":0},{"$f":"'SA30'!P30","v":0}]
["Decrease (increase) in non-current investments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N31","v":0},{"$f":"'SA30'!O31","v":0},{"$f":"'SA30'!P31","v":0}]
["Payments"]
["Capital assets",null,-30525586,-56297308,-81256067,-109870266,-107027175,-107027175,-107027175,{"$f":"-('SA30'!N48)","v":-138638004},{"$f":"-('SA30'!O48)","v":-92529633},{"$f":"-('SA30'!P48)","v":-92696871}]
["NET CASH FROM/(USED) INVESTING ACTIVITIES",null,{"$f":"SUM(C21:C24)+C26","v":-30525586},{"$f":"SUM(D21:D24)+D26","v":-56297308},-81256067,-109870266,-107027175,-107027175,-107027175,-138638004,-92529633,-92696871]
[]
["CASH FLOWS FROM FINANCING ACTIVITIES"]
["Receipts"]
["Short term loans",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N26","v":0},{"$f":"'SA30'!O26","v":0},{"$f":"'SA30'!P26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350"]
["Borrowing long term/refinancing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N27","v":0},{"$f":"'SA30'!O27","v":0},{"$f":"'SA30'!P27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360"]
["Increase (decrease) in consumer deposits",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"'SA30'!N28","v":0},{"$f":"'SA30'!O28","v":0},{"$f":"'SA30'!P28","v":0}]
["Payments"]
["Repayment of borrowing",null,-3258622,-135440832,-582651,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A7Code,$AC:$AC)","v":0},{"$f":"-('SA30'!N49)","v":0},{"$f":"-('SA30'!O49)","v":0},{"$f":"-('SA30'!P49)","v":0}]
["NET CASH FROM/(USED) FINANCING ACTIVITIES",null,{"$f":"SUM(C31:C33)+C35","v":-3258622},{"$f":"SUM(D31:D33)+D35","v":-135440832},-582651,0,0,0,0,0,0,0]
[]
["NET INCREASE/ (DECREASE) IN CASH HELD",null,{"$f":"C17+C27+C36","v":-14355424.279999971},{"$f":"D17+D27+D36","v":-50670932},26174400,-18250400,39924054.720022023,39924054.720022023,39924054.720022023,71068856,54112527,57375061]
["Cash/cash equivalents at the year begin:",2,180005001,65093100,14422164,40596564,40596564,40596564,40596564,{"$f":"'SA30'!N54","v":80520619},{"$f":"J40","v":151589475},{"$f":"K40","v":205702002}]
["Cash/cash equivalents at the year end:",2,{"$f":"C38+C39","v":165649576.72000003},{"$f":"D38+D39","v":14422168},{"$f":"E38+E39","v":40596564},{"$f":"F38+F39","v":22346164},80520618.720022023,80520618.720022023,80520618.720022023,151589475,205702002,263077063]
[{"$f":"head27a","v":"References"}]
["1. Local/District municipalities to include transfers from/to District/Local Municipalities"]
["2. Cash equivalents includes investments with maturities of 3 months or less"]
["3. The MTREF is populated directly from SA30."]
["Total receipts",null,{"$f":"SUM(C6:C12)+SUM(C21:C23)","v":387616255.72000003},377157118,366981879,417810600,480479657.72000003,480479657.72000003,480479657.72000003,565525598,512304834,542551027]
["Total payments",null,{"$f":"SUM(C14:C16)+C26","v":-398713058},{"$f":"SUM(D14:D16)+D26","v":-292387218},-340224828,-436061000,-440555602.99997801,-440555602.99997801,-440555602.99997801,-494456742,-458192307,-485175966]
[null,null,{"$f":"C45+C46","v":-11096802.279999971},{"$f":"D45+D46","v":84769900},26757051,-18250400,39924054.720022023,39924054.720022023,39924054.720022023,71068856,54112527,57375061]
["Borrowings & investments & c.deposits",null,{"$f":"C24+C32+C33","v":0},{"$f":"D24+D32+D33","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A35","v":"Repayment of borrowing"},null,{"$f":"C35","v":-3258622},{"$f":"D35","v":-135440832},-582651,0,0,0,{"$f":"I35","v":0},0,0,0]
[null,null,{"$f":"C47+C48+C49","v":-14355424.279999971},{"$f":"D47+D48+D49","v":-50670932},26174400,-18250400,39924054.720022023,39924054.720022023,39924054.720022023,71068856,54112527,57375061]
[null,null,{"$f":"C38-C50","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"A8-ResRecon","index":17,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8]]}
[{"$f":"muni&\" - \"&Approve8","v":"LIM331 Greater Giyani - Table A8 Cash backed reserves/accumulated surplus reconciliation"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Cash and investments available"]
[{"$f":"LEFT('A7-CFlow'!A40,37)","v":"Cash/cash equivalents at the year end"},1,{"$f":"'A7-CFlow'!C40","v":165649576.72000003},{"$f":"'A7-CFlow'!D40","v":14422168},{"$f":"'A7-CFlow'!E40","v":40596564},{"$f":"'A7-CFlow'!F40","v":22346164},{"$f":"'A7-CFlow'!G40","v":80520618.720022023},{"$f":"'A7-CFlow'!H40","v":80520618.720022023},{"$f":"'A7-CFlow'!I40","v":80520618.720022023},{"$f":"'A7-CFlow'!J40","v":151589475},{"$f":"'A7-CFlow'!K40","v":205702002},{"$f":"'A7-CFlow'!L40","v":263077063}]
["Other current investments  > 90 days",null,{"$f":"'A6-FinPos'!C6+'A6-FinPos'!C7-'A6-FinPos'!C29-'A8-ResRecon'!C5","v":880900.27999997139},{"$f":"'A6-FinPos'!D6+'A6-FinPos'!D7-'A6-FinPos'!D29-'A8-ResRecon'!D5","v":-4},{"$f":"'A6-FinPos'!E6+'A6-FinPos'!E7-'A6-FinPos'!E29-'A8-ResRecon'!E5","v":0},{"$f":"'A6-FinPos'!F6+'A6-FinPos'!F7-'A6-FinPos'!F29-'A8-ResRecon'!F5","v":9403430.5599998236},{"$f":"'A6-FinPos'!G6+'A6-FinPos'!G7-'A6-FinPos'!G29-'A8-ResRecon'!G5","v":-40596563.720022023},{"$f":"'A6-FinPos'!H6+'A6-FinPos'!H7-'A6-FinPos'!H29-'A8-ResRecon'!H5","v":-40596563.720022023},{"$f":"'A6-FinPos'!I6+'A6-FinPos'!I7-'A6-FinPos'!I29-'A8-ResRecon'!I5","v":-40596563.720022023},{"$f":"'A6-FinPos'!J6+'A6-FinPos'!J7-'A6-FinPos'!J29-'A8-ResRecon'!J5","v":0},{"$f":"'A6-FinPos'!K6+'A6-FinPos'!K7-'A6-FinPos'!K29-'A8-ResRecon'!K5","v":0},{"$f":"'A6-FinPos'!L6+'A6-FinPos'!L7-'A6-FinPos'!L29-'A8-ResRecon'!L5","v":0}]
[{"$f":"'A6-FinPos'!A14&\" - \"&'A6-FinPos'!A16","v":"Non current assets - Investments"},1,{"$f":"'A6-FinPos'!C16","v":0},{"$f":"'A6-FinPos'!D16","v":0},{"$f":"'A6-FinPos'!E16","v":0},{"$f":"'A6-FinPos'!F16","v":0},{"$f":"'A6-FinPos'!G16","v":0},{"$f":"'A6-FinPos'!H16","v":0},{"$f":"'A6-FinPos'!I16","v":0},{"$f":"'A6-FinPos'!J16","v":0},{"$f":"'A6-FinPos'!K16","v":0},{"$f":"'A6-FinPos'!L16","v":0}]
["Cash and investments available:",null,{"$f":"SUM(C5:C7)","v":166530477},{"$f":"SUM(D5:D7)","v":14422164},40596564,31749594.559999824,39924055,39924055,39924055,151589475,205702002,263077063]
[]
["Application of cash and investments"]
[{"$f":"'SA3'!A37","v":"Unspent conditional transfers"},null,{"$f":"'SA3'!C37","v":9374624},{"$f":"'SA3'!D37","v":5465566},{"$f":"'SA3'!E37","v":2961531},{"$f":"'SA3'!F37","v":0},{"$f":"'SA3'!G37","v":2961531},{"$f":"'SA3'!H37","v":2961531},{"$f":"'SA3'!I37","v":2961531},{"$f":"'SA3'!J37","v":0},{"$f":"'SA3'!K37","v":0},{"$f":"'SA3'!L37","v":0}]
["Unspent borrowing",null,{"$f":"'SA17'!C67","v":0},{"$f":"'SA17'!D67","v":0},{"$f":"'SA17'!E67","v":0},{"$f":"'SA17'!F67","v":0},{"$f":"'SA17'!G67","v":0},{"$f":"'SA17'!H67","v":0},null,{"$f":"'SA17'!I67","v":0},{"$f":"'SA17'!J67","v":0},{"$f":"'SA17'!K67","v":0}]
["Statutory requirements",2]
["Other working capital requirements",3,{"$f":"-C32","v":588012},{"$f":"-D32","v":42891053},34444226,{"$f":"-F32","v":19821000},11041300,11041300,11041300,-44069000,-39974000,-40563000]
["Other provisions"]
["Long term investments committed",4,{"$f":"C52","v":0},{"$f":"D52","v":0},0,0,0,0,0,0,0,0]
["Reserves to be backed by cash/investments",5]
[{"$f":"\"Total \"&A10&\":\"","v":"Total Application of cash and investments:"},null,{"$f":"SUM(C11:C17)","v":9962636},{"$f":"SUM(D11:D17)","v":48356619},37405757,19821000,14002831,14002831,14002831,-44069000,-39974000,-40563000]
["Surplus(shortfall)",null,{"$f":"C8-C18","v":156567841},{"$f":"D8-D18","v":-33934455},3190807,11928594.559999824,25921224,25921224,25921224,195658475,245676002,303640063]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile with Budgeted Cash Flows"]
["2. For example: VAT, taxation"]
["3. Council approval for policy required - include sufficient working capital (e.g. allowing for a % of current debtors > 90 days as uncollectable)"]
["4. For example: sinking fund requirements for borrowing"]
["5. Council approval required for each reserve created and basis of cash backing of reserves"]
[]
[]
["Other working capital requirements"]
["Debtors",null,{"$f":"IF(ISERROR(ROUND(C35*C36,-3)),0,(ROUND(C35*C36,-3)))","v":67211000},{"$f":"IF(ISERROR(ROUND(D35*D36,-3)),0,(ROUND(D35*D36,-3)))","v":25982000},36010000,40179000,60441000,60441000,60441000,44069000,39974000,40563000]
[]
["Creditors due",null,{"$f":"'SA3'!C35+'SA3'!C36","v":67799012},{"$f":"'SA3'!D35+'SA3'!D36","v":68873053},{"$f":"'SA3'!E35+'SA3'!E36","v":70454226},{"$f":"'SA3'!F35+'SA3'!F36","v":60000000},{"$f":"'SA3'!G35+'SA3'!G36","v":71482300},{"$f":"'SA3'!H35+'SA3'!H36","v":71482300},{"$f":"'SA3'!I35+'SA3'!I36","v":71482300},{"$f":"'SA3'!J35+'SA3'!J36","v":0},{"$f":"'SA3'!K35+'SA3'!K36","v":0},{"$f":"'SA3'!L35+'SA3'!L36","v":0}]
["Total",null,{"$f":"C29-C31","v":-588012},{"$f":"D29-D31","v":-42891053},-34444226,-19821000,-11041300,-11041300,-11041300,44069000,39974000,40563000]
[]
["Debtors collection assumptions"]
["Balance outstanding - debtors",null,{"$f":"'A6-FinPos'!C8+'A6-FinPos'!C9+'A6-FinPos'!C15","v":67120527},{"$f":"'A6-FinPos'!D8+'A6-FinPos'!D9+'A6-FinPos'!D15","v":71789906},{"$f":"'A6-FinPos'!E8+'A6-FinPos'!E9+'A6-FinPos'!E15","v":94671063},{"$f":"'A6-FinPos'!F8+'A6-FinPos'!F9+'A6-FinPos'!F15","v":60094261},{"$f":"'A6-FinPos'!G8+'A6-FinPos'!G9+'A6-FinPos'!G15","v":94671557},{"$f":"'A6-FinPos'!H8+'A6-FinPos'!H9+'A6-FinPos'!H15","v":94671557},{"$f":"'A6-FinPos'!I8+'A6-FinPos'!I9+'A6-FinPos'!I15","v":94671557},{"$f":"'A6-FinPos'!J8+'A6-FinPos'!J9+'A6-FinPos'!J15","v":71245433.579999998},{"$f":"'A6-FinPos'!K8+'A6-FinPos'!K9+'A6-FinPos'!K15","v":73270342.25},{"$f":"'A6-FinPos'!L8+'A6-FinPos'!L9+'A6-FinPos'!L15","v":74335749.090000004}]
["Estimate of debtors collection rate",null,{"$f":"IF(ISERROR('SA10'!D10),0,('SA10'!D10))","v":1.0013479685746145},{"$f":"IF(ISERROR('SA10'!E10),0,('SA10'!E10))","v":0.36191439399926273},{"$f":"IF(ISERROR('SA10'!F10),0,('SA10'!F10))","v":0.38036685048331165},{"$f":"IF(ISERROR('SA10'!G10),0,('SA10'!G10))","v":0.66860670968119507},{"$f":"IF(ISERROR('SA10'!H10),0,('SA10'!H10))","v":0.63843304136650392},{"$f":"IF(ISERROR('SA10'!I10),0,('SA10'!I10))","v":0.63843304136650392},{"$f":"IF(ISERROR('SA10'!J10),0,('SA10'!J10))","v":0.63843304136650392},{"$f":"IF(ISERROR('SA10'!K10),0,('SA10'!K10))","v":0.61855483849682347},{"$f":"IF(ISERROR('SA10'!L10),0,('SA10'!L10))","v":0.54556890448994244},{"$f":"IF(ISERROR('SA10'!M10),0,('SA10'!M10))","v":0.54567640871564782}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"`"]
[{"$f":"A16","v":"Long term investments committed"}]
["Balance (Insert description; eg sinking fund)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C41:C51)","v":0},{"$f":"SUM(D41:D51)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A17","v":"Reserves to be backed by cash/investments"}]
[{"$f":"'SA3'!A65","v":"Housing Development Fund"},null,{"$f":"'SA3'!C65","v":0},{"$f":"'SA3'!D65","v":0},{"$f":"'SA3'!E65","v":0},{"$f":"'SA3'!F65","v":0},{"$f":"'SA3'!G65","v":0},{"$f":"'SA3'!H65","v":0},{"$f":"'SA3'!I65","v":0},{"$f":"'SA3'!J65","v":0},{"$f":"'SA3'!K65","v":0},{"$f":"'SA3'!L65","v":0}]
[{"$f":"'SA3'!A66","v":"Capital replacement"}]
[{"$f":"'SA3'!A67","v":"Self-insurance"}]
["Other (list)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C54:C65)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"A9-Asset","index":18,"n_rows":217,"n_cols":29,"rows_kept":217,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&Approve9","v":"LIM331 Greater Giyani - Table A9 Asset Management"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["CAPITAL EXPENDITURE"]
["Total New Assets",1,{"$f":"C15+C18+C19+C22+C25+C26+SUM(C29:C35)","v":5170020},{"$f":"D15+D18+D19+D22+D25+D26+SUM(D29:D35)","v":119817936},74485970,85220446,86816705.090000004,86816705.090000004,112038004,84529633,87696871]
["Roads Infrastructure",null,{"$f":"SA34a!C7","v":0},{"$f":"SA34a!D7","v":77099233},{"$f":"SA34a!E7","v":63933015},{"$f":"SA34a!F7","v":39403000},{"$f":"SA34a!G7","v":54282270},{"$f":"SA34a!H7","v":54282270},{"$f":"SA34a!I7","v":51913007},{"$f":"SA34a!J7","v":35452991},{"$f":"SA34a!K7","v":39876871}]
["Storm water Infrastructure",null,{"$f":"SA34a!C12","v":0},{"$f":"SA34a!D12","v":0},{"$f":"SA34a!E12","v":0},{"$f":"SA34a!F12","v":0},{"$f":"SA34a!G12","v":0},{"$f":"SA34a!H12","v":0},{"$f":"SA34a!I12","v":0},{"$f":"SA34a!J12","v":0},{"$f":"SA34a!K12","v":0}]
["Electrical Infrastructure",null,{"$f":"SA34a!C16","v":0},{"$f":"SA34a!D16","v":0},{"$f":"SA34a!E16","v":0},{"$f":"SA34a!F16","v":0},{"$f":"SA34a!G16","v":0},{"$f":"SA34a!H16","v":0},{"$f":"SA34a!I16","v":0},{"$f":"SA34a!J16","v":0},{"$f":"SA34a!K16","v":0}]
["Water Supply Infrastructure",null,{"$f":"SA34a!C26","v":0},{"$f":"SA34a!D26","v":0},{"$f":"SA34a!E26","v":0},{"$f":"SA34a!F26","v":0},{"$f":"SA34a!G26","v":0},{"$f":"SA34a!H26","v":0},{"$f":"SA34a!I26","v":0},{"$f":"SA34a!J26","v":0},{"$f":"SA34a!K26","v":0}]
["Sanitation Infrastructure",null,{"$f":"SA34a!C37","v":0},{"$f":"SA34a!D37","v":0},{"$f":"SA34a!E37","v":0},{"$f":"SA34a!F37","v":0},{"$f":"SA34a!G37","v":0},{"$f":"SA34a!H37","v":0},{"$f":"SA34a!I37","v":0},{"$f":"SA34a!J37","v":0},{"$f":"SA34a!K37","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SA34a!C44","v":0},{"$f":"SA34a!D44","v":0},{"$f":"SA34a!E44","v":0},{"$f":"SA34a!F44","v":12500000},{"$f":"SA34a!G44","v":5500000},{"$f":"SA34a!H44","v":5500000},{"$f":"SA34a!I44","v":30204997},{"$f":"SA34a!J44","v":0},{"$f":"SA34a!K44","v":0}]
["Rail Infrastructure",null,{"$f":"SA34a!C52","v":0},{"$f":"SA34a!D52","v":0},{"$f":"SA34a!E52","v":0},{"$f":"SA34a!F52","v":0},{"$f":"SA34a!G52","v":0},{"$f":"SA34a!H52","v":0},{"$f":"SA34a!I52","v":0},{"$f":"SA34a!J52","v":0},{"$f":"SA34a!K52","v":0}]
["Coastal Infrastructure",null,{"$f":"SA34a!C62","v":0},{"$f":"SA34a!D62","v":0},{"$f":"SA34a!E62","v":0},{"$f":"SA34a!F62","v":0},{"$f":"SA34a!G62","v":0},{"$f":"SA34a!H62","v":0},{"$f":"SA34a!I62","v":0},{"$f":"SA34a!J62","v":0},{"$f":"SA34a!K62","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SA34a!C68","v":0},{"$f":"SA34a!D68","v":0},{"$f":"SA34a!E68","v":0},{"$f":"SA34a!F68","v":2400000},{"$f":"SA34a!G68","v":2000000},{"$f":"SA34a!H68","v":2000000},{"$f":"SA34a!I68","v":2500000},{"$f":"SA34a!J68","v":0},{"$f":"SA34a!K68","v":0}]
["Infrastructure",null,{"$f":"SUM(C6:C14)","v":0},{"$f":"SUM(D6:D14)","v":77099233},63933015,54303000,61782270,61782270,84618004,35452991,39876871]
["Community Facilities",null,{"$f":"SA34a!C75","v":0},{"$f":"SA34a!D75","v":0},{"$f":"SA34a!E75","v":0},{"$f":"SA34a!F75","v":0},{"$f":"SA34a!G75","v":0},{"$f":"SA34a!H75","v":0},{"$f":"SA34a!I75","v":2000000},{"$f":"SA34a!J75","v":26456642},{"$f":"SA34a!K75","v":23000000}]
["Sport and Recreation Facilities",null,{"$f":"SA34a!C98","v":2020672},{"$f":"SA34a!D98","v":36895345},{"$f":"SA34a!E98","v":7438669},{"$f":"SA34a!F98","v":20750780},{"$f":"SA34a!G98","v":17046435.09},{"$f":"SA34a!H98","v":17046435.09},{"$f":"SA34a!I98","v":6000000},{"$f":"SA34a!J98","v":13000000},{"$f":"SA34a!K98","v":13000000}]
["Community Assets",null,{"$f":"SUM(C16:C17)","v":2020672},{"$f":"SUM(D16:D17)","v":36895345},7438669,20750780,17046435.09,17046435.09,8000000,39456642,36000000]
["Heritage Assets",null,{"$f":"SA34a!C103","v":0},{"$f":"SA34a!D103","v":0},{"$f":"SA34a!E103","v":0},{"$f":"SA34a!F103","v":0},{"$f":"SA34a!G103","v":0},{"$f":"SA34a!H103","v":0},{"$f":"SA34a!I103","v":0},{"$f":"SA34a!J103","v":0},{"$f":"SA34a!K103","v":0}]
["Revenue Generating",null,{"$f":"SA34a!C111","v":0},{"$f":"SA34a!D111","v":0},{"$f":"SA34a!E111","v":0},{"$f":"SA34a!F111","v":0},{"$f":"SA34a!G111","v":0},{"$f":"SA34a!H111","v":0},{"$f":"SA34a!I111","v":0},{"$f":"SA34a!J111","v":0},{"$f":"SA34a!K111","v":0}]
["Non-revenue Generating",null,{"$f":"SA34a!C114","v":0},{"$f":"SA34a!D114","v":0},{"$f":"SA34a!E114","v":0},{"$f":"SA34a!F114","v":0},{"$f":"SA34a!G114","v":0},{"$f":"SA34a!H114","v":0},{"$f":"SA34a!I114","v":0},{"$f":"SA34a!J114","v":0},{"$f":"SA34a!K114","v":0}]
["Investment properties",null,{"$f":"SUM(C20:C21)","v":0},{"$f":"SUM(D20:D21)","v":0},0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SA34a!C119","v":0},{"$f":"SA34a!D119","v":0},{"$f":"SA34a!E119","v":0},{"$f":"SA34a!F119","v":0},{"$f":"SA34a!G119","v":0},{"$f":"SA34a!H119","v":0},{"$f":"SA34a!I119","v":0},{"$f":"SA34a!J119","v":0},{"$f":"SA34a!K119","v":0}]
["Housing",null,{"$f":"SA34a!C131","v":0},{"$f":"SA34a!D131","v":0},{"$f":"SA34a!E131","v":0},{"$f":"SA34a!F131","v":0},{"$f":"SA34a!G131","v":0},{"$f":"SA34a!H131","v":0},{"$f":"SA34a!I131","v":0},{"$f":"SA34a!J131","v":0},{"$f":"SA34a!K131","v":0}]
["Other Assets",null,{"$f":"SUM(C23:C24)","v":0},{"$f":"SUM(D23:D24)","v":0},0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,{"$f":"SA34a!C136","v":0},{"$f":"SA34a!D136","v":0},{"$f":"SA34a!E136","v":0},{"$f":"SA34a!F136","v":0},{"$f":"SA34a!G136","v":0},{"$f":"SA34a!H136","v":0},{"$f":"SA34a!I136","v":0},{"$f":"SA34a!J136","v":0},{"$f":"SA34a!K136","v":0}]
["Servitudes",null,{"$f":"SA34a!C140","v":0},{"$f":"SA34a!D140","v":0},{"$f":"SA34a!E140","v":0},{"$f":"SA34a!F140","v":0},{"$f":"SA34a!G140","v":0},{"$f":"SA34a!H140","v":0},{"$f":"SA34a!I140","v":0},{"$f":"SA34a!J140","v":0},{"$f":"SA34a!K140","v":0}]
["Licences and Rights",null,{"$f":"SA34a!C141","v":0},{"$f":"SA34a!D141","v":0},{"$f":"SA34a!E141","v":0},{"$f":"SA34a!F141","v":1966666},{"$f":"SA34a!G141","v":400000},{"$f":"SA34a!H141","v":400000},{"$f":"SA34a!I141","v":1770000},{"$f":"SA34a!J141","v":1520000},{"$f":"SA34a!K141","v":1570000}]
["Intangible Assets",null,{"$f":"SUM(C27:C28)","v":0},{"$f":"SUM(D27:D28)","v":0},0,1966666,400000,400000,1770000,1520000,1570000]
["Computer Equipment",null,{"$f":"SA34a!C149","v":0},{"$f":"SA34a!D149","v":835491},{"$f":"SA34a!E149","v":407465},{"$f":"SA34a!F149","v":1200000},{"$f":"SA34a!G149","v":1238000},{"$f":"SA34a!H149","v":1238000},{"$f":"SA34a!I149","v":2850000},{"$f":"SA34a!J149","v":1000000},{"$f":"SA34a!K149","v":1200000}]
["Furniture and Office Equipment",null,{"$f":"SA34a!C152","v":139249},{"$f":"SA34a!D152","v":678911},{"$f":"SA34a!E152","v":289600},{"$f":"SA34a!F152","v":1300000},{"$f":"SA34a!G152","v":1300000},{"$f":"SA34a!H152","v":1300000},{"$f":"SA34a!I152","v":1800000},{"$f":"SA34a!J152","v":1700000},{"$f":"SA34a!K152","v":2000000}]
["Machinery and Equipment",null,{"$f":"SA34a!C155","v":3010099},{"$f":"SA34a!D155","v":3406558},{"$f":"SA34a!E155","v":1317248},{"$f":"SA34a!F155","v":4200000},{"$f":"SA34a!G155","v":3300000},{"$f":"SA34a!H155","v":3300000},{"$f":"SA34a!I155","v":10000000},{"$f":"SA34a!J155","v":3400000},{"$f":"SA34a!K155","v":4550000}]
["Transport Assets",null,{"$f":"SA34a!C158","v":0},{"$f":"SA34a!D158","v":902398},{"$f":"SA34a!E158","v":1099973},{"$f":"SA34a!F158","v":1500000},{"$f":"SA34a!G158","v":1750000},{"$f":"SA34a!H158","v":1750000},{"$f":"SA34a!I158","v":3000000},{"$f":"SA34a!J158","v":2000000},{"$f":"SA34a!K158","v":2500000}]
["Land",null,{"$f":"SA34a!C161","v":0},{"$f":"SA34a!D161","v":0},{"$f":"SA34a!E161","v":0},{"$f":"SA34a!F161","v":0},{"$f":"SA34a!G161","v":0},{"$f":"SA34a!H161","v":0},{"$f":"SA34a!I161","v":0},{"$f":"SA34a!J161","v":0},{"$f":"SA34a!K161","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SA34a!C164","v":0},{"$f":"SA34a!D164","v":0},{"$f":"SA34a!E164","v":0},{"$f":"SA34a!F164","v":0},{"$f":"SA34a!G164","v":0},{"$f":"SA34a!H164","v":0},{"$f":"SA34a!I164","v":0},{"$f":"SA34a!J164","v":0},{"$f":"SA34a!K164","v":0}]
[]
["Total Renewal of Existing Assets",2,{"$f":"C47+C50+C51+C54+C57+C58+SUM(C61:C67)","v":1996072.97},{"$f":"D47+D50+D51+D54+D57+D58+SUM(D61:D67)","v":0},0,0,0,0,0,2000000,5000000]
["Roads Infrastructure",null,{"$f":"SA34b!C7","v":696000},{"$f":"SA34b!D7","v":0},{"$f":"SA34b!E7","v":0},{"$f":"SA34b!F7","v":0},{"$f":"SA34b!G7","v":0},{"$f":"SA34b!H7","v":0},{"$f":"SA34b!I7","v":0},{"$f":"SA34b!J7","v":0},{"$f":"SA34b!K7","v":0}]
["Storm water Infrastructure",null,{"$f":"SA34b!C12","v":0},{"$f":"SA34b!D12","v":0},{"$f":"SA34b!E12","v":0},{"$f":"SA34b!F12","v":0},{"$f":"SA34b!G12","v":0},{"$f":"SA34b!H12","v":0},{"$f":"SA34b!I12","v":0},{"$f":"SA34b!J12","v":0},{"$f":"SA34b!K12","v":0}]
["Electrical Infrastructure",null,{"$f":"SA34b!C16","v":0},{"$f":"SA34b!D16","v":0},{"$f":"SA34b!E16","v":0},{"$f":"SA34b!F16","v":0},{"$f":"SA34b!G16","v":0},{"$f":"SA34b!H16","v":0},{"$f":"SA34b!I16","v":0},{"$f":"SA34b!J16","v":0},{"$f":"SA34b!K16","v":0}]
["Water Supply Infrastructure",null,{"$f":"SA34b!C26","v":0},{"$f":"SA34b!D26","v":0},{"$f":"SA34b!E26","v":0},{"$f":"SA34b!F26","v":0},{"$f":"SA34b!G26","v":0},{"$f":"SA34b!H26","v":0},{"$f":"SA34b!I26","v":0},{"$f":"SA34b!J26","v":0},{"$f":"SA34b!K26","v":0}]
["Sanitation Infrastructure",null,{"$f":"SA34b!C37","v":0},{"$f":"SA34b!D37","v":0},{"$f":"SA34b!E37","v":0},{"$f":"SA34b!F37","v":0},{"$f":"SA34b!G37","v":0},{"$f":"SA34b!H37","v":0},{"$f":"SA34b!I37","v":0},{"$f":"SA34b!J37","v":0},{"$f":"SA34b!K37","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SA34b!C44","v":0},{"$f":"SA34b!D44","v":0},{"$f":"SA34b!E44","v":0},{"$f":"SA34b!F44","v":0},{"$f":"SA34b!G44","v":0},{"$f":"SA34b!H44","v":0},{"$f":"SA34b!I44","v":0},{"$f":"SA34b!J44","v":0},{"$f":"SA34b!K44","v":0}]
["Rail Infrastructure",null,{"$f":"SA34b!C52","v":0},{"$f":"SA34b!D52","v":0},{"$f":"SA34b!E52","v":0},{"$f":"SA34b!F52","v":0},{"$f":"SA34b!G52","v":0},{"$f":"SA34b!H52","v":0},{"$f":"SA34b!I52","v":0},{"$f":"SA34b!J52","v":0},{"$f":"SA34b!K52","v":0}]
["Coastal Infrastructure",null,{"$f":"SA34b!C62","v":0},{"$f":"SA34b!D62","v":0},{"$f":"SA34b!E62","v":0},{"$f":"SA34b!F62","v":0},{"$f":"SA34b!G62","v":0},{"$f":"SA34b!H62","v":0},{"$f":"SA34b!I62","v":0},{"$f":"SA34b!J62","v":0},{"$f":"SA34b!K62","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SA34b!C68","v":0},{"$f":"SA34b!D68","v":0},{"$f":"SA34b!E68","v":0},{"$f":"SA34b!F68","v":0},{"$f":"SA34b!G68","v":0},{"$f":"SA34b!H68","v":0},{"$f":"SA34b!I68","v":0},{"$f":"SA34b!J68","v":0},{"$f":"SA34b!K68","v":0}]
["Infrastructure",null,{"$f":"SUM(C38:C46)","v":696000},{"$f":"SUM(D38:D46)","v":0},0,0,0,0,0,0,0]
["Community Facilities",null,{"$f":"SA34b!C75","v":1066420.01},{"$f":"SA34b!D75","v":0},{"$f":"SA34b!E75","v":0},{"$f":"SA34b!F75","v":0},{"$f":"SA34b!G75","v":0},{"$f":"SA34b!H75","v":0},{"$f":"SA34b!I75","v":0},{"$f":"SA34b!J75","v":2000000},{"$f":"SA34b!K75","v":5000000}]
["Sport and Recreation Facilities",null,{"$f":"SA34b!C98","v":0},{"$f":"SA34b!D98","v":0},{"$f":"SA34b!E98","v":0},{"$f":"SA34b!F98","v":0},{"$f":"SA34b!G98","v":0},{"$f":"SA34b!H98","v":0},{"$f":"SA34b!I98","v":0},{"$f":"SA34b!J98","v":0},{"$f":"SA34b!K98","v":0}]
["Community Assets",null,{"$f":"SUM(C48:C49)","v":1066420.01},{"$f":"SUM(D48:D49)","v":0},0,0,0,0,0,2000000,5000000]
["Heritage Assets",null,{"$f":"SA34b!C103","v":0},{"$f":"SA34b!D103","v":0},{"$f":"SA34b!E103","v":0},{"$f":"SA34b!F103","v":0},{"$f":"SA34b!G103","v":0},{"$f":"SA34b!H103","v":0},{"$f":"SA34b!I103","v":0},{"$f":"SA34b!J103","v":0},{"$f":"SA34b!K103","v":0}]
["Revenue Generating",null,{"$f":"SA34b!C111","v":0},{"$f":"SA34b!D111","v":0},{"$f":"SA34b!E111","v":0},{"$f":"SA34b!F111","v":0},{"$f":"SA34b!G111","v":0},{"$f":"SA34b!H111","v":0},{"$f":"SA34b!I111","v":0},{"$f":"SA34b!J111","v":0},{"$f":"SA34b!K111","v":0}]
["Non-revenue Generating",null,{"$f":"SA34b!C114","v":0},{"$f":"SA34b!D114","v":0},{"$f":"SA34b!E114","v":0},{"$f":"SA34b!F114","v":0},{"$f":"SA34b!G114","v":0},{"$f":"SA34b!H114","v":0},{"$f":"SA34b!I114","v":0},{"$f":"SA34b!J114","v":0},{"$f":"SA34b!K114","v":0}]
["Investment properties",null,{"$f":"SUM(C52:C53)","v":0},{"$f":"SUM(D52:D53)","v":0},0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SA34b!C119","v":0},{"$f":"SA34b!D119","v":0},{"$f":"SA34b!E119","v":0},{"$f":"SA34b!F119","v":0},{"$f":"SA34b!G119","v":0},{"$f":"SA34b!H119","v":0},{"$f":"SA34b!I119","v":0},{"$f":"SA34b!J119","v":0},{"$f":"SA34b!K119","v":0}]
["Housing",null,{"$f":"SA34b!C131","v":0},{"$f":"SA34b!D131","v":0},{"$f":"SA34b!E131","v":0},{"$f":"SA34b!F131","v":0},{"$f":"SA34b!G131","v":0},{"$f":"SA34b!H131","v":0},{"$f":"SA34b!I131","v":0},{"$f":"SA34b!J131","v":0},{"$f":"SA34b!K131","v":0}]
["Other Assets",null,{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,{"$f":"SA34b!C136","v":0},{"$f":"SA34b!D136","v":0},{"$f":"SA34b!E136","v":0},{"$f":"SA34b!F136","v":0},{"$f":"SA34b!G136","v":0},{"$f":"SA34b!H136","v":0},{"$f":"SA34b!I136","v":0},{"$f":"SA34b!J136","v":0},{"$f":"SA34b!K136","v":0}]
["Servitudes",null,{"$f":"SA34b!C140","v":0},{"$f":"SA34b!D140","v":0},{"$f":"SA34b!E140","v":0},{"$f":"SA34b!F140","v":0},{"$f":"SA34b!G140","v":0},{"$f":"SA34b!H140","v":0},{"$f":"SA34b!I140","v":0},{"$f":"SA34b!J140","v":0},{"$f":"SA34b!K140","v":0}]
["Licences and Rights",null,{"$f":"SA34b!C141","v":0},{"$f":"SA34b!D141","v":0},{"$f":"SA34b!E141","v":0},{"$f":"SA34b!F141","v":0},{"$f":"SA34b!G141","v":0},{"$f":"SA34b!H141","v":0},{"$f":"SA34b!I141","v":0},{"$f":"SA34b!J141","v":0},{"$f":"SA34b!K141","v":0}]
["Intangible Assets",null,{"$f":"SUM(C59:C60)","v":0},{"$f":"SUM(D59:D60)","v":0},0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SA34b!C149","v":0},{"$f":"SA34b!D149","v":0},{"$f":"SA34b!E149","v":0},{"$f":"SA34b!F149","v":0},{"$f":"SA34b!G149","v":0},{"$f":"SA34b!H149","v":0},{"$f":"SA34b!I149","v":0},{"$f":"SA34b!J149","v":0},{"$f":"SA34b!K149","v":0}]
["Furniture and Office Equipment",null,{"$f":"SA34b!C152","v":233652.96},{"$f":"SA34b!D152","v":0},{"$f":"SA34b!E152","v":0},{"$f":"SA34b!F152","v":0},{"$f":"SA34b!G152","v":0},{"$f":"SA34b!H152","v":0},{"$f":"SA34b!I152","v":0},{"$f":"SA34b!J152","v":0},{"$f":"SA34b!K152","v":0}]
["Machinery and Equipment",null,{"$f":"SA34b!C155","v":0},{"$f":"SA34b!D155","v":0},{"$f":"SA34b!E155","v":0},{"$f":"SA34b!F155","v":0},{"$f":"SA34b!G155","v":0},{"$f":"SA34b!H155","v":0},{"$f":"SA34b!I155","v":0},{"$f":"SA34b!J155","v":0},{"$f":"SA34b!K155","v":0}]
["Transport Assets",null,{"$f":"SA34b!C158","v":0},{"$f":"SA34b!D158","v":0},{"$f":"SA34b!E158","v":0},{"$f":"SA34b!F158","v":0},{"$f":"SA34b!G158","v":0},{"$f":"SA34b!H158","v":0},{"$f":"SA34b!I158","v":0},{"$f":"SA34b!J158","v":0},{"$f":"SA34b!K158","v":0}]
["Land",null,{"$f":"SA34b!C161","v":0},{"$f":"SA34b!D161","v":0},{"$f":"SA34b!E161","v":0},{"$f":"SA34b!F161","v":0},{"$f":"SA34b!G161","v":0},{"$f":"SA34b!H161","v":0},{"$f":"SA34b!I161","v":0},{"$f":"SA34b!J161","v":0},{"$f":"SA34b!K161","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SA34b!C164","v":0},{"$f":"SA34b!D164","v":0},{"$f":"SA34b!E164","v":0},{"$f":"SA34b!F164","v":0},{"$f":"SA34b!G164","v":0},{"$f":"SA34b!H164","v":0},{"$f":"SA34b!I164","v":0},{"$f":"SA34b!J164","v":0},{"$f":"SA34b!K164","v":0}]
[]
["Total Upgrading of Existing Assets",6,{"$f":"C79+C82+C83+C86+C89+C90+SUM(C93:C99)","v":23357492.91},{"$f":"D79+D82+D83+D86+D89+D90+SUM(D93:D99)","v":15846322},4716695,24649820,20210470,20210470,26600000,6000000,0]
["Roads Infrastructure",null,{"$f":"SA34e!C7","v":5168930.79},{"$f":"SA34e!D7","v":0},{"$f":"SA34e!E7","v":0},{"$f":"SA34e!F7","v":4499820},{"$f":"SA34e!G7","v":2110470},{"$f":"SA34e!H7","v":2110470},{"$f":"SA34e!I7","v":4800000},{"$f":"SA34e!J7","v":0},{"$f":"SA34e!K7","v":0}]
["Storm water Infrastructure",null,{"$f":"SA34e!C12","v":0},{"$f":"SA34e!D12","v":0},{"$f":"SA34e!E12","v":0},{"$f":"SA34e!F12","v":0},{"$f":"SA34e!G12","v":0},{"$f":"SA34e!H12","v":0},{"$f":"SA34e!I12","v":0},{"$f":"SA34e!J12","v":0},{"$f":"SA34e!K12","v":0}]
["Electrical Infrastructure",null,{"$f":"SA34e!C16","v":0},{"$f":"SA34e!D16","v":0},{"$f":"SA34e!E16","v":0},{"$f":"SA34e!F16","v":0},{"$f":"SA34e!G16","v":0},{"$f":"SA34e!H16","v":0},{"$f":"SA34e!I16","v":0},{"$f":"SA34e!J16","v":0},{"$f":"SA34e!K16","v":0}]
["Water Supply Infrastructure",null,{"$f":"SA34e!C26","v":0},{"$f":"SA34e!D26","v":0},{"$f":"SA34e!E26","v":0},{"$f":"SA34e!F26","v":0},{"$f":"SA34e!G26","v":0},{"$f":"SA34e!H26","v":0},{"$f":"SA34e!I26","v":0},{"$f":"SA34e!J26","v":0},{"$f":"SA34e!K26","v":0}]
["Sanitation Infrastructure",null,{"$f":"SA34e!C37","v":0},{"$f":"SA34e!D37","v":0},{"$f":"SA34e!E37","v":0},{"$f":"SA34e!F37","v":0},{"$f":"SA34e!G37","v":0},{"$f":"SA34e!H37","v":0},{"$f":"SA34e!I37","v":0},{"$f":"SA34e!J37","v":0},{"$f":"SA34e!K37","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SA34e!C44","v":0},{"$f":"SA34e!D44","v":0},{"$f":"SA34e!E44","v":0},{"$f":"SA34e!F44","v":0},{"$f":"SA34e!G44","v":0},{"$f":"SA34e!H44","v":0},{"$f":"SA34e!I44","v":0},{"$f":"SA34e!J44","v":0},{"$f":"SA34e!K44","v":0}]
["Rail Infrastructure",null,{"$f":"SA34e!C52","v":0},{"$f":"SA34e!D52","v":0},{"$f":"SA34e!E52","v":0},{"$f":"SA34e!F52","v":0},{"$f":"SA34e!G52","v":0},{"$f":"SA34e!H52","v":0},{"$f":"SA34e!I52","v":0},{"$f":"SA34e!J52","v":0},{"$f":"SA34e!K52","v":0}]
["Coastal Infrastructure",null,{"$f":"SA34e!C62","v":0},{"$f":"SA34e!D62","v":0},{"$f":"SA34e!E62","v":0},{"$f":"SA34e!F62","v":0},{"$f":"SA34e!G62","v":0},{"$f":"SA34e!H62","v":0},{"$f":"SA34e!I62","v":0},{"$f":"SA34e!J62","v":0},{"$f":"SA34e!K62","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SA34e!C68","v":0},{"$f":"SA34e!D68","v":0},{"$f":"SA34e!E68","v":0},{"$f":"SA34e!F68","v":0},{"$f":"SA34e!G68","v":0},{"$f":"SA34e!H68","v":0},{"$f":"SA34e!I68","v":0},{"$f":"SA34e!J68","v":0},{"$f":"SA34e!K68","v":0}]
["Infrastructure",null,{"$f":"SUM(C70:C78)","v":5168930.79},0,0,4499820,2110470,2110470,4800000,0,0]
["Community Facilities",null,{"$f":"SA34e!C75","v":0},{"$f":"SA34e!D75","v":0},{"$f":"SA34e!E75","v":0},{"$f":"SA34e!F75","v":100000},{"$f":"SA34e!G75","v":100000},{"$f":"SA34e!H75","v":100000},{"$f":"SA34e!I75","v":800000},{"$f":"SA34e!J75","v":0},{"$f":"SA34e!K75","v":0}]
["Sport and Recreation Facilities",null,{"$f":"SA34e!C98","v":12816274.6},{"$f":"SA34e!D98","v":0},{"$f":"SA34e!E98","v":0},{"$f":"SA34e!F98","v":0},{"$f":"SA34e!G98","v":0},{"$f":"SA34e!H98","v":0},{"$f":"SA34e!I98","v":4000000},{"$f":"SA34e!J98","v":6000000},{"$f":"SA34e!K98","v":0}]
["Community Assets",null,{"$f":"SUM(C80:C81)","v":12816274.6},0,0,100000,100000,100000,4800000,6000000,0]
["Heritage Assets",null,{"$f":"SA34e!C103","v":0},{"$f":"SA34e!D103","v":0},{"$f":"SA34e!E103","v":0},{"$f":"SA34e!F103","v":0},{"$f":"SA34e!G103","v":0},{"$f":"SA34e!H103","v":0},{"$f":"SA34e!I103","v":0},{"$f":"SA34e!J103","v":0},{"$f":"SA34e!K103","v":0}]
["Revenue Generating",null,{"$f":"SA34e!C111","v":0},{"$f":"SA34e!D111","v":0},{"$f":"SA34e!E111","v":0},{"$f":"SA34e!F111","v":0},{"$f":"SA34e!G111","v":0},{"$f":"SA34e!H111","v":0},{"$f":"SA34e!I111","v":0},{"$f":"SA34e!J111","v":0},{"$f":"SA34e!K111","v":0}]
["Non-revenue Generating",null,{"$f":"SA34e!C114","v":0},{"$f":"SA34e!D114","v":0},{"$f":"SA34e!E114","v":0},{"$f":"SA34e!F114","v":0},{"$f":"SA34e!G114","v":0},{"$f":"SA34e!H114","v":0},{"$f":"SA34e!I114","v":0},{"$f":"SA34e!J114","v":0},{"$f":"SA34e!K114","v":0}]
["Investment properties",null,{"$f":"SUM(C84:C85)","v":0},0,0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SA34e!C119","v":5372287.5199999996},{"$f":"SA34e!D119","v":15846322},{"$f":"SA34e!E119","v":4716695},{"$f":"SA34e!F119","v":20050000},{"$f":"SA34e!G119","v":18000000},{"$f":"SA34e!H119","v":18000000},{"$f":"SA34e!I119","v":17000000},{"$f":"SA34e!J119","v":0},{"$f":"SA34e!K119","v":0}]
["Housing",null,{"$f":"SA34e!C131","v":0},{"$f":"SA34e!D131","v":0},{"$f":"SA34e!E131","v":0},{"$f":"SA34e!F131","v":0},{"$f":"SA34e!G131","v":0},{"$f":"SA34e!H131","v":0},{"$f":"SA34e!I131","v":0},{"$f":"SA34e!J131","v":0},{"$f":"SA34e!K131","v":0}]
["Other Assets",null,{"$f":"SUM(C87:C88)","v":5372287.5199999996},15846322,4716695,20050000,18000000,18000000,17000000,0,0]
["Biological or Cultivated Assets",null,{"$f":"SA34e!C136","v":0},{"$f":"SA34e!D136","v":0},{"$f":"SA34e!E136","v":0},{"$f":"SA34e!F136","v":0},{"$f":"SA34e!G136","v":0},{"$f":"SA34e!H136","v":0},{"$f":"SA34e!I136","v":0},{"$f":"SA34e!J136","v":0},{"$f":"SA34e!K136","v":0}]
["Servitudes",null,{"$f":"SA34e!C140","v":0},{"$f":"SA34e!D140","v":0},{"$f":"SA34e!E140","v":0},{"$f":"SA34e!F140","v":0},{"$f":"SA34e!G140","v":0},{"$f":"SA34e!H140","v":0},{"$f":"SA34e!I140","v":0},{"$f":"SA34e!J140","v":0},{"$f":"SA34e!K140","v":0}]
["Licences and Rights",null,{"$f":"SA34e!C141","v":0},{"$f":"SA34e!D141","v":0},{"$f":"SA34e!E141","v":0},{"$f":"SA34e!F141","v":0},{"$f":"SA34e!G141","v":0},{"$f":"SA34e!H141","v":0},{"$f":"SA34e!I141","v":0},{"$f":"SA34e!J141","v":0},{"$f":"SA34e!K141","v":0}]
["Intangible Assets",null,{"$f":"SUM(C91:C92)","v":0},0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SA34e!C149","v":0},{"$f":"SA34e!D149","v":0},{"$f":"SA34e!E149","v":0},{"$f":"SA34e!F149","v":0},{"$f":"SA34e!G149","v":0},{"$f":"SA34e!H149","v":0},{"$f":"SA34e!I149","v":0},{"$f":"SA34e!J149","v":0},{"$f":"SA34e!K149","v":0}]
["Furniture and Office Equipment",null,{"$f":"SA34e!C152","v":0},{"$f":"SA34e!D152","v":0},{"$f":"SA34e!E152","v":0},{"$f":"SA34e!F152","v":0},{"$f":"SA34e!G152","v":0},{"$f":"SA34e!H152","v":0},{"$f":"SA34e!I152","v":0},{"$f":"SA34e!J152","v":0},{"$f":"SA34e!K152","v":0}]
["Machinery and Equipment",null,{"$f":"SA34e!C155","v":0},{"$f":"SA34e!D155","v":0},{"$f":"SA34e!E155","v":0},{"$f":"SA34e!F155","v":0},{"$f":"SA34e!G155","v":0},{"$f":"SA34e!H155","v":0},{"$f":"SA34e!I155","v":0},{"$f":"SA34e!J155","v":0},{"$f":"SA34e!K155","v":0}]
["Transport Assets",null,{"$f":"SA34e!C158","v":0},{"$f":"SA34e!D158","v":0},{"$f":"SA34e!E158","v":0},{"$f":"SA34e!F158","v":0},{"$f":"SA34e!G158","v":0},{"$f":"SA34e!H158","v":0},{"$f":"SA34e!I158","v":0},{"$f":"SA34e!J158","v":0},{"$f":"SA34e!K158","v":0}]
["Land",null,{"$f":"SA34e!C161","v":0},{"$f":"SA34e!D161","v":0},{"$f":"SA34e!E161","v":0},{"$f":"SA34e!F161","v":0},{"$f":"SA34e!G161","v":0},{"$f":"SA34e!H161","v":0},{"$f":"SA34e!I161","v":0},{"$f":"SA34e!J161","v":0},{"$f":"SA34e!K161","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SA34e!C164","v":0},{"$f":"SA34e!D164","v":0},{"$f":"SA34e!E164","v":0},{"$f":"SA34e!F164","v":0},{"$f":"SA34e!G164","v":0},{"$f":"SA34e!H164","v":0},{"$f":"SA34e!I164","v":0},{"$f":"SA34e!J164","v":0},{"$f":"SA34e!K164","v":0}]
[]
["Total Capital Expenditure",4,{"$f":"+C5+C37+C69","v":30523585.879999999},{"$f":"+D5+D37+D69","v":135664258},79202665,109870266,107027175.09,107027175.09,138638004,92529633,92696871]
["Roads Infrastructure",null,{"$f":"+C6+C38+C70","v":5864930.79},{"$f":"+D6+D38+D70","v":77099233},63933015,43902820,56392740,56392740,56713007,35452991,39876871]
["Storm water Infrastructure",null,{"$f":"+C7+C39+C71","v":0},0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,12500000,5500000,5500000,30204997,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,2400000,2000000,2000000,2500000,0,0]
["Infrastructure",null,{"$f":"SUM(C102:C110)","v":5864930.79},{"$f":"SUM(D102:D110)","v":77099233},63933015,58802820,63892740,63892740,89418004,35452991,39876871]
["Community Facilities",null,{"$f":"+C16+C48+C80","v":1066420.01},{"$f":"+D16+D48+D80","v":0},0,100000,100000,100000,2800000,28456642,28000000]
["Sport and Recreation Facilities",null,{"$f":"+C17+C49+C81","v":14836946.6},{"$f":"+D17+D49+D81","v":36895345},7438669,20750780,17046435.09,17046435.09,10000000,19000000,13000000]
["Community Assets",null,{"$f":"SUM(C112:C113)","v":15903366.609999999},{"$f":"SUM(D112:D113)","v":36895345},7438669,20850780,17146435.09,17146435.09,12800000,47456642,41000000]
["Heritage Assets",null,{"$f":"+C19+C51+C83","v":0},{"$f":"+D19+D51+D83","v":0},0,0,0,0,0,0,0]
["Revenue Generating",null,{"$f":"+C20+C52+C84","v":0},{"$f":"+D20+D52+D84","v":0},0,0,0,0,0,0,0]
["Non-revenue Generating",null,{"$f":"+C21+C53+C85","v":0},{"$f":"+D21+D53+D85","v":0},0,0,0,0,0,0,0]
["Investment properties",null,{"$f":"SUM(C116:C117)","v":0},{"$f":"SUM(D116:D117)","v":0},0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"+C23+C55+C87","v":5372287.5199999996},{"$f":"+D23+D55+D87","v":15846322},4716695,20050000,18000000,18000000,17000000,0,0]
["Housing",null,{"$f":"+C24+C56+C88","v":0},{"$f":"+D24+D56+D88","v":0},0,0,0,0,0,0,0]
["Other Assets",null,{"$f":"SUM(C119:C120)","v":5372287.5199999996},15846322,4716695,20050000,18000000,18000000,17000000,0,0]
["Biological or Cultivated Assets",null,{"$f":"+C26+C58+C90","v":0},{"$f":"+D26+D58+D90","v":0},0,0,0,0,0,0,0]
["Servitudes",null,{"$f":"+C27+C59+C91","v":0},{"$f":"+D27+D59+D91","v":0},0,0,0,0,0,0,0]
["Licences and Rights",null,{"$f":"+C28+C60+C92","v":0},{"$f":"+D28+D60+D92","v":0},0,1966666,400000,400000,1770000,1520000,1570000]
["Intangible Assets",null,{"$f":"SUM(C123:C124)","v":0},{"$f":"SUM(D123:D124)","v":0},0,1966666,400000,400000,1770000,1520000,1570000]
["Computer Equipment",null,{"$f":"+C30+C62+C94","v":0},{"$f":"+D30+D62+D94","v":835491},407465,1200000,1238000,1238000,2850000,1000000,1200000]
["Furniture and Office Equipment",null,{"$f":"+C31+C63+C95","v":372901.95999999996},678911,289600,1300000,1300000,1300000,1800000,1700000,2000000]
["Machinery and Equipment",null,3010099,3406558,1317248,4200000,3300000,3300000,10000000,3400000,4550000]
["Transport Assets",null,0,902398,1099973,1500000,1750000,1750000,3000000,2000000,2500000]
["Land",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["TOTAL CAPITAL EXPENDITURE - Asset class",null,{"$f":"+C5+C37+C69","v":30523585.879999999},{"$f":"+D5+D37+D69","v":135664258},79202665,109870266,107027175.09,107027175.09,138638004,92529633,92696871]
[]
["ASSET REGISTER SUMMARY - PPE (WDV)",5,{"$f":"C144+C147+C148+C151+C154+C155+C158+C159+C160+C161+C162+C163+C164","v":906558366.56999993},{"$f":"D144+D147+D148+D151+D154+D155+D158+D159+D160+D161+D162+D163+D164","v":949969724.89999998},939132697.70999992,922160970,922997318,922997318,1094588926,1086797696,1112890913]
["Roads Infrastructure",null,634590856.59899998,664978807.42999995,657392888.39699996,645512679,646098122.5999999,646098122.5999999,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":735798316},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":738653056},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":755070881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0110"]
["Storm water Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0160"]
["Electrical Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200"]
["Water Supply Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300"]
["Sanitation Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0410"]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0480"]
["Rail Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0560"]
["Coastal Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0660"]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0720"]
["Infrastructure",null,{"$f":"SUM(C135:C143)","v":634590856.59899998},{"$f":"SUM(D135:D143)","v":664978807.42999995},657392888.39699996,645512679,646098122.5999999,646098122.5999999,738298316,738653056,755070881]
[]
[]
["Community Assets",null,181311673.31400001,189993944.98000002,187826539.54200003,184432194,184599463.60000002,184599463.60000002,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":210228090},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":211043730},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":215734538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0770"]
["Heritage Assets",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":210429},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":214638},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":218930},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1050"]
[]
[]
["Investment properties",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":20675400},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":21088908},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":21510686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1110"]
[]
[]
["Other Assets",null,36262334.662800007,37998788.995999999,37565307.908399999,36886438.800000004,36919892.719999999,36919892.719999999,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":42045618},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":42208746},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":43146908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1180"]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360"]
[]
[]
["Intangible Assets",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2412646},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2175499},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2238609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1370"]
["Computer Equipment",null,0,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2850000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":1200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470"]
["Furniture and Office Equipment",null,0,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":1800000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":1700000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490"]
["Machinery and Equipment",null,54393501.994199999,56998183.493999995,56347961.862599999,55329658.199999996,55379839.079999998,55379839.079999998,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":73068427},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":66713119},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":69270361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510"]
["Transport Assets",null,0,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":2500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530"]
["Land",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550"]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A9Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570"]
["TOTAL ASSET REGISTER SUMMARY - PPE (WDV)",5,{"$f":"C144+C147+C148+C151+C154+C155+C158+C159+C160+C161+C162+C163+C164","v":906558366.56999993},{"$f":"D144+D147+D148+D151+D154+D155+D158+D159+D160+D161+D162+D163+D164","v":949969724.89999998},939132697.70999992,922160970,922997318,922997318,1094588926,1086797696,1112890913]
[]
["EXPENDITURE OTHER ITEMS",null,{"$f":"SUM(C168:C169)","v":54818790},{"$f":"SUM(D168:D169)","v":87487059},90384962.25,44635000,96315000.225618035,96315000.225618035,107380000,97130000,103190000]
["Depreciation",7,{"$f":"SA34d!C167","v":38553790},{"$f":"SA34d!D167","v":84607767},{"$f":"SA34d!E167","v":85910364.310000002},{"$f":"SA34d!F167","v":30000000},{"$f":"SA34d!G167","v":50000000.225618027},{"$f":"SA34d!H167","v":50000000.225618027},{"$f":"SA34d!I167","v":68000000},{"$f":"SA34d!J167","v":60000000},{"$f":"SA34d!K167","v":64000000}]
["Repairs and Maintenance by Asset Class",3,{"$f":"C179+C182+C183+C186+C189+C190+SUM(C193:C199)","v":16265000},{"$f":"D179+D182+D183+D186+D189+D190+SUM(D193:D199)","v":2879292},4474597.9400000004,14635000,46315000,46315000,39380000,37130000,39190000]
["Roads Infrastructure",null,{"$f":"SA34c!C7","v":16265000},{"$f":"SA34c!D7","v":0},{"$f":"SA34c!E7","v":0},{"$f":"SA34c!F7","v":5000000},{"$f":"SA34c!G7","v":37100000},{"$f":"SA34c!H7","v":37100000},{"$f":"SA34c!I7","v":33500000},{"$f":"SA34c!J7","v":31500000},{"$f":"SA34c!K7","v":32000000}]
["Storm water Infrastructure",null,{"$f":"SA34c!C12","v":0},{"$f":"SA34c!D12","v":0},{"$f":"SA34c!E12","v":0},{"$f":"SA34c!F12","v":0},{"$f":"SA34c!G12","v":0},{"$f":"SA34c!H12","v":0},{"$f":"SA34c!I12","v":0},{"$f":"SA34c!J12","v":0},{"$f":"SA34c!K12","v":0}]
["Electrical Infrastructure",null,{"$f":"SA34c!C16","v":0},{"$f":"SA34c!D16","v":0},{"$f":"SA34c!E16","v":0},{"$f":"SA34c!F16","v":2000000},{"$f":"SA34c!G16","v":1800000},{"$f":"SA34c!H16","v":1800000},{"$f":"SA34c!I16","v":0},{"$f":"SA34c!J16","v":0},{"$f":"SA34c!K16","v":0}]
["Water Supply Infrastructure",null,{"$f":"SA34c!C26","v":0},{"$f":"SA34c!D26","v":0},{"$f":"SA34c!E26","v":0},{"$f":"SA34c!F26","v":0},{"$f":"SA34c!G26","v":0},{"$f":"SA34c!H26","v":0},{"$f":"SA34c!I26","v":0},{"$f":"SA34c!J26","v":0},{"$f":"SA34c!K26","v":0}]
["Sanitation Infrastructure",null,{"$f":"SA34c!C37","v":0},{"$f":"SA34c!D37","v":0},{"$f":"SA34c!E37","v":0},{"$f":"SA34c!F37","v":0},{"$f":"SA34c!G37","v":0},{"$f":"SA34c!H37","v":0},{"$f":"SA34c!I37","v":0},{"$f":"SA34c!J37","v":0},{"$f":"SA34c!K37","v":0}]
["Solid Waste Infrastructure",null,{"$f":"SA34c!C44","v":0},{"$f":"SA34c!D44","v":0},{"$f":"SA34c!E44","v":0},{"$f":"SA34c!F44","v":400000},{"$f":"SA34c!G44","v":400000},{"$f":"SA34c!H44","v":400000},{"$f":"SA34c!I44","v":500000},{"$f":"SA34c!J44","v":250000},{"$f":"SA34c!K44","v":350000}]
["Rail Infrastructure",null,{"$f":"SA34c!C52","v":0},{"$f":"SA34c!D52","v":0},{"$f":"SA34c!E52","v":0},{"$f":"SA34c!F52","v":0},{"$f":"SA34c!G52","v":0},{"$f":"SA34c!H52","v":0},{"$f":"SA34c!I52","v":0},{"$f":"SA34c!J52","v":0},{"$f":"SA34c!K52","v":0}]
["Coastal Infrastructure",null,{"$f":"SA34c!C62","v":0},{"$f":"SA34c!D62","v":0},{"$f":"SA34c!E62","v":0},{"$f":"SA34c!F62","v":0},{"$f":"SA34c!G62","v":0},{"$f":"SA34c!H62","v":0},{"$f":"SA34c!I62","v":0},{"$f":"SA34c!J62","v":0},{"$f":"SA34c!K62","v":0}]
["Information and Communication Infrastructure",null,{"$f":"SA34c!C68","v":0},{"$f":"SA34c!D68","v":0},{"$f":"SA34c!E68","v":0},{"$f":"SA34c!F68","v":0},{"$f":"SA34c!G68","v":0},{"$f":"SA34c!H68","v":0},{"$f":"SA34c!I68","v":0},{"$f":"SA34c!J68","v":0},{"$f":"SA34c!K68","v":0}]
["Infrastructure",null,{"$f":"SUM(C170:C178)","v":16265000},{"$f":"SUM(D170:D178)","v":0},0,7400000,39300000,39300000,34000000,31750000,32350000]
["Community Facilities",null,{"$f":"SA34c!C75","v":0},{"$f":"SA34c!D75","v":0},{"$f":"SA34c!E75","v":0},{"$f":"SA34c!F75","v":100000},{"$f":"SA34c!G75","v":100000},{"$f":"SA34c!H75","v":100000},{"$f":"SA34c!I75","v":100000},{"$f":"SA34c!J75","v":100000},{"$f":"SA34c!K75","v":100000}]
["Sport and Recreation Facilities",null,{"$f":"SA34c!C98","v":0},{"$f":"SA34c!D98","v":0},{"$f":"SA34c!E98","v":0},{"$f":"SA34c!F98","v":0},{"$f":"SA34c!G98","v":0},{"$f":"SA34c!H98","v":0},{"$f":"SA34c!I98","v":0},{"$f":"SA34c!J98","v":0},{"$f":"SA34c!K98","v":0}]
["Community Assets",null,{"$f":"SUM(C180:C181)","v":0},0,0,100000,100000,100000,100000,100000,100000]
["Heritage Assets",null,{"$f":"SA34c!C103","v":0},{"$f":"SA34c!D103","v":0},{"$f":"SA34c!E103","v":0},{"$f":"SA34c!F103","v":0},{"$f":"SA34c!G103","v":0},{"$f":"SA34c!H103","v":0},{"$f":"SA34c!I103","v":0},{"$f":"SA34c!J103","v":0},{"$f":"SA34c!K103","v":0}]
["Revenue Generating",null,{"$f":"SA34c!C111","v":0},{"$f":"SA34c!D111","v":0},{"$f":"SA34c!E111","v":0},{"$f":"SA34c!F111","v":0},{"$f":"SA34c!G111","v":0},{"$f":"SA34c!H111","v":0},{"$f":"SA34c!I111","v":0},{"$f":"SA34c!J111","v":0},{"$f":"SA34c!K111","v":0}]
["Non-revenue Generating",null,{"$f":"SA34c!C114","v":0},{"$f":"SA34c!D114","v":0},{"$f":"SA34c!E114","v":0},{"$f":"SA34c!F114","v":0},{"$f":"SA34c!G114","v":0},{"$f":"SA34c!H114","v":0},{"$f":"SA34c!I114","v":0},{"$f":"SA34c!J114","v":0},{"$f":"SA34c!K114","v":0}]
["Investment properties",null,{"$f":"SUM(C184:C185)","v":0},0,0,0,0,0,0,0,0]
["Operational Buildings",null,{"$f":"SA34c!C119","v":0},{"$f":"SA34c!D119","v":0},{"$f":"SA34c!E119","v":183436.79999999999},{"$f":"SA34c!F119","v":3000000},{"$f":"SA34c!G119","v":2600000},{"$f":"SA34c!H119","v":2600000},{"$f":"SA34c!I119","v":1500000},{"$f":"SA34c!J119","v":1500000},{"$f":"SA34c!K119","v":1500000}]
["Housing",null,{"$f":"SA34c!C131","v":0},{"$f":"SA34c!D131","v":0},{"$f":"SA34c!E131","v":0},{"$f":"SA34c!F131","v":0},{"$f":"SA34c!G131","v":0},{"$f":"SA34c!H131","v":0},{"$f":"SA34c!I131","v":0},{"$f":"SA34c!J131","v":0},{"$f":"SA34c!K131","v":0}]
["Other Assets",null,{"$f":"SUM(C187:C188)","v":0},0,183436.79999999999,3000000,2600000,2600000,1500000,1500000,1500000]
["Biological or Cultivated Assets",null,{"$f":"SA34c!C136","v":0},{"$f":"SA34c!D136","v":0},{"$f":"SA34c!E136","v":0},{"$f":"SA34c!F136","v":0},{"$f":"SA34c!G136","v":0},{"$f":"SA34c!H136","v":0},{"$f":"SA34c!I136","v":0},{"$f":"SA34c!J136","v":0},{"$f":"SA34c!K136","v":0}]
["Servitudes",null,{"$f":"SA34c!C140","v":0},{"$f":"SA34c!D140","v":0},{"$f":"SA34c!E140","v":0},{"$f":"SA34c!F140","v":0},{"$f":"SA34c!G140","v":0},{"$f":"SA34c!H140","v":0},{"$f":"SA34c!I140","v":0},{"$f":"SA34c!J140","v":0},{"$f":"SA34c!K140","v":0}]
["Licences and Rights",null,{"$f":"SA34c!C141","v":0},{"$f":"SA34c!D141","v":0},{"$f":"SA34c!E141","v":0},{"$f":"SA34c!F141","v":0},{"$f":"SA34c!G141","v":0},{"$f":"SA34c!H141","v":0},{"$f":"SA34c!I141","v":0},{"$f":"SA34c!J141","v":0},{"$f":"SA34c!K141","v":0}]
["Intangible Assets",null,{"$f":"SUM(C191:C192)","v":0},0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SA34c!C149","v":0},{"$f":"SA34c!D149","v":543218},{"$f":"SA34c!E149","v":56966.78},{"$f":"SA34c!F149","v":50000},{"$f":"SA34c!G149","v":260000},{"$f":"SA34c!H149","v":260000},{"$f":"SA34c!I149","v":300000},{"$f":"SA34c!J149","v":300000},{"$f":"SA34c!K149","v":400000}]
["Furniture and Office Equipment",null,{"$f":"SA34c!C152","v":0},{"$f":"SA34c!D152","v":0},{"$f":"SA34c!E152","v":0},{"$f":"SA34c!F152","v":15000},{"$f":"SA34c!G152","v":15000},{"$f":"SA34c!H152","v":15000},{"$f":"SA34c!I152","v":200000},{"$f":"SA34c!J152","v":200000},{"$f":"SA34c!K152","v":400000}]
["Machinery and Equipment",null,{"$f":"SA34c!C155","v":0},{"$f":"SA34c!D155","v":140392},{"$f":"SA34c!E155","v":292079.78000000003},{"$f":"SA34c!F155","v":3070000},{"$f":"SA34c!G155","v":3040000},{"$f":"SA34c!H155","v":3040000},{"$f":"SA34c!I155","v":2280000},{"$f":"SA34c!J155","v":2280000},{"$f":"SA34c!K155","v":3140000}]
["Transport Assets",null,{"$f":"SA34c!C158","v":0},{"$f":"SA34c!D158","v":2195682},{"$f":"SA34c!E158","v":3942114.58},{"$f":"SA34c!F158","v":1000000},{"$f":"SA34c!G158","v":1000000},{"$f":"SA34c!H158","v":1000000},{"$f":"SA34c!I158","v":1000000},{"$f":"SA34c!J158","v":1000000},{"$f":"SA34c!K158","v":1300000}]
["Land",null,{"$f":"SA34c!C161","v":0},{"$f":"SA34c!D161","v":0},{"$f":"SA34c!E161","v":0},{"$f":"SA34c!F161","v":0},{"$f":"SA34c!G161","v":0},{"$f":"SA34c!H161","v":0},{"$f":"SA34c!I161","v":0},{"$f":"SA34c!J161","v":0},{"$f":"SA34c!K161","v":0}]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SA34c!C164","v":0},{"$f":"SA34c!D164","v":0},{"$f":"SA34c!E164","v":0},{"$f":"SA34c!F164","v":0},{"$f":"SA34c!G164","v":0},{"$f":"SA34c!H164","v":0},{"$f":"SA34c!I164","v":0},{"$f":"SA34c!J164","v":0},{"$f":"SA34c!K164","v":0}]
[]
["TOTAL EXPENDITURE OTHER ITEMS",null,{"$f":"SUM(C168:C169)","v":54818790},87487059,90384962.25,44635000,96315000.225618035,96315000.225618035,107380000,97130000,103190000]
[]
["Renewal and upgrading of Existing Assets as % of total capex",null,{"$f":"IF(ISERROR((C37+C69)/C132),0,((C37+C69)/C132))","v":0.83062212872611541},{"$f":"IF(ISERROR((D37+D69)/D132),0,((D37+D69)/D132))","v":0.11680543006397455},5.9552225925731159E-2,0.22435387568825946,0.18883493825754866,0.18883493825754866,0.19186658226845216,8.6458788829304009E-2,5.39392532462072E-2]
["Renewal and upgrading of Existing Assets as % of deprecn",null,{"$f":"IF(ISERROR((C37+C69)/C168),0,((C37+C69)/C168))","v":0.65761539604796304},{"$f":"IF(ISERROR((D37+D69)/D168),0,((D37+D69)/D168))","v":0.18729157572495678},5.4902514241241263E-2,0.82166066666666671,0.40420939817606144,0.40420939817606144,0.39117647058823529,0.13333333333333333,7.8125E-2]
["R&M as a % of PPE",null,{"$f":"IF(ISERROR(ROUND(C169/'A6-FinPos'!C19,3)),0,(ROUND(C169/'A6-FinPos'!C19,3)))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(ROUND(D169/'A6-FinPos'!D19,3)),0,(ROUND(D169/'A6-FinPos'!D19,3)))","v":3.0000000000000001E-3},{"$f":"IF(ISERROR(ROUND(E169/'A6-FinPos'!E19,3)),0,(ROUND(E169/'A6-FinPos'!E19,3)))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(ROUND(F169/'A6-FinPos'!F19,3)),0,(ROUND(F169/'A6-FinPos'!F19,3)))","v":1.6E-2},{"$f":"IF(ISERROR(ROUND(G169/'A6-FinPos'!G19,3)),0,(ROUND(G169/'A6-FinPos'!G19,3)))","v":5.0999999999999997E-2},{"$f":"IF(ISERROR(ROUND(H169/'A6-FinPos'!H19,3)),0,(ROUND(H169/'A6-FinPos'!H19,3)))","v":5.0999999999999997E-2},{"$f":"IF(ISERROR(ROUND(I169/'A6-FinPos'!J19,3)),0,(ROUND(I169/'A6-FinPos'!J19,3)))","v":3.3000000000000002E-2},{"$f":"IF(ISERROR(ROUND(J169/'A6-FinPos'!K19,3)),0,(ROUND(J169/'A6-FinPos'!K19,3)))","v":3.2000000000000001E-2},{"$f":"IF(ISERROR(ROUND(K169/'A6-FinPos'!L19,3)),0,(ROUND(K169/'A6-FinPos'!L19,3)))","v":3.4000000000000002E-2}]
["Renewal and upgrading and R&M as a % of PPE",null,{"$f":"IF(ISERROR(ROUND((C37+C69+C169)/C165,2)),0,(ROUND((C37+C69+C169)/C165,2)))","v":0.05},{"$f":"IF(ISERROR(ROUND((D37+D69+D169)/D165,2)),0,(ROUND((D37+D69+D169)/D165,2)))","v":0.02},0.01,0.04,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.04,0.04]
[]
[{"$f":"head27a","v":"References"}]
["1. Detail of new assets provided in Table SA34a"]
["2. Detail of renewal of existing assets provided in Table SA34b"]
["3. Detail of Repairs and Maintenance by Asset Class provided in Table SA34c"]
["4. Must reconcile to total capital expenditure on Budgeted Capital Expenditure"]
["5. Must reconcile to 'Budgeted Financial Position' (written down value)"]
["6. Detail of upgrading of existing assets provided in Table SA34e"]
["7. Detail of depreciation provided in Table SA34d"]
[]
["Check balance to A6",null,{"$f":"C165-'A6-FinPos'!D17-'A6-FinPos'!D19-'A6-FinPos'!D20-'A6-FinPos'!D21-'A6-FinPos'!D22-C148","v":-21135375.430000067},{"$f":"D165-'A6-FinPos'!E17-'A6-FinPos'!E19-'A6-FinPos'!E20-'A6-FinPos'!E21-'A6-FinPos'!E22-D148","v":26972406.899999976},{"$f":"E165-'A6-FinPos'!F17-'A6-FinPos'!F19-'A6-FinPos'!F20-'A6-FinPos'!F21-'A6-FinPos'!F22-E148","v":-4.3306499719619751E-8},{"$f":"F165-'A6-FinPos'!G17-'A6-FinPos'!G19-'A6-FinPos'!G20-'A6-FinPos'!G21-'A6-FinPos'!G22-F148","v":-3.4924596548080444E-10},{"$f":"G165-'A6-FinPos'!H17-'A6-FinPos'!H19-'A6-FinPos'!H20-'A6-FinPos'!H21-'A6-FinPos'!H22-G148","v":1.1886004358530045E-7},{"$f":"H165-'A6-FinPos'!I17-'A6-FinPos'!I19-'A6-FinPos'!I20-'A6-FinPos'!I21-'A6-FinPos'!I22-H148","v":130045.00000011921},{"$f":"I165-'A6-FinPos'!J17-'A6-FinPos'!J19-'A6-FinPos'!J20-'A6-FinPos'!J21-'A6-FinPos'!J22-I148","v":-116718004},{"$f":"J165-'A6-FinPos'!K17-'A6-FinPos'!K19-'A6-FinPos'!K20-'A6-FinPos'!K21-'A6-FinPos'!K22-J148","v":-82909633},{"$f":"K165-'A6-FinPos'!L17-'A6-FinPos'!L19-'A6-FinPos'!L20-'A6-FinPos'!L21-'A6-FinPos'!L22-K148","v":-80876871}]

{"sheet":"A10-SerDel","index":19,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni&\" - \"&Approve10","v":"LIM331 Greater Giyani - Table A10 Basic service delivery measurement"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Household service targets",1]
["Water:"]
["Piped water inside dwelling",null,{"$f":"'SA9'!E67","v":0},{"$f":"'SA9'!F67","v":0},{"$f":"'SA9'!G67","v":0},{"$f":"'SA9'!H67","v":0},{"$f":"'SA9'!I67","v":0},{"$f":"'SA9'!J67","v":0},{"$f":"'SA9'!K67","v":0},{"$f":"'SA9'!L67","v":0},{"$f":"'SA9'!M67","v":0}]
["Piped water inside yard (but not in dwelling)",null,{"$f":"'SA9'!E68","v":0},{"$f":"'SA9'!F68","v":0},{"$f":"'SA9'!G68","v":0},{"$f":"'SA9'!H68","v":0},{"$f":"'SA9'!I68","v":0},{"$f":"'SA9'!J68","v":0},{"$f":"'SA9'!K68","v":0},{"$f":"'SA9'!L68","v":0},{"$f":"'SA9'!M68","v":0}]
["Using public tap (at least min.service level)",2,{"$f":"'SA9'!E69","v":0},{"$f":"'SA9'!F69","v":0},{"$f":"'SA9'!G69","v":0},{"$f":"'SA9'!H69","v":0},{"$f":"'SA9'!I69","v":0},{"$f":"'SA9'!J69","v":0},{"$f":"'SA9'!K69","v":0},{"$f":"'SA9'!L69","v":0},{"$f":"'SA9'!M69","v":0}]
["Other water supply (at least min.service level)",4,{"$f":"'SA9'!E70","v":0},{"$f":"'SA9'!F70","v":0},{"$f":"'SA9'!G70","v":0},{"$f":"'SA9'!H70","v":0},{"$f":"'SA9'!I70","v":0},{"$f":"'SA9'!J70","v":0},{"$f":"'SA9'!K70","v":0},{"$f":"'SA9'!L70","v":0},{"$f":"'SA9'!M70","v":0}]
["Minimum Service Level and Above sub-total",null,{"$f":"SUM(C6:C9)","v":0},{"$f":"SUM(D6:D9)","v":0},0,0,0,0,0,0,0]
["Using public tap (< min.service level)",3,{"$f":"'SA9'!E72","v":0},{"$f":"'SA9'!F72","v":0},{"$f":"'SA9'!G72","v":0},{"$f":"'SA9'!H72","v":0},{"$f":"'SA9'!I72","v":0},{"$f":"'SA9'!J72","v":0},{"$f":"'SA9'!K72","v":0},{"$f":"'SA9'!L72","v":0},{"$f":"'SA9'!M72","v":0}]
["Other water supply (< min.service level)",{"$f":"B9","v":4},{"$f":"'SA9'!E73","v":0},{"$f":"'SA9'!F73","v":0},{"$f":"'SA9'!G73","v":0},{"$f":"'SA9'!H73","v":0},{"$f":"'SA9'!I73","v":0},{"$f":"'SA9'!J73","v":0},{"$f":"'SA9'!K73","v":0},{"$f":"'SA9'!L73","v":0},{"$f":"'SA9'!M73","v":0}]
["No water supply",null,{"$f":"'SA9'!E74","v":0},{"$f":"'SA9'!F74","v":0},{"$f":"'SA9'!G74","v":0},{"$f":"'SA9'!H74","v":0},{"$f":"'SA9'!I74","v":0},{"$f":"'SA9'!J74","v":0},{"$f":"'SA9'!K74","v":0},{"$f":"'SA9'!L74","v":0},{"$f":"'SA9'!M74","v":0}]
["Below Minimum Service Level sub-total",null,{"$f":"SUM(C11:C13)","v":0},{"$f":"SUM(D11:D13)","v":0},0,0,0,0,0,0,0]
["Total number of households",5,{"$f":"C10+C14","v":0},{"$f":"D10+D14","v":0},0,0,0,0,0,0,0]
["Sanitation/sewerage:"]
["Flush toilet (connected to sewerage)",null,{"$f":"'SA9'!E78","v":0},{"$f":"'SA9'!F78","v":0},{"$f":"'SA9'!G78","v":0},{"$f":"'SA9'!H78","v":0},{"$f":"'SA9'!I78","v":0},{"$f":"'SA9'!J78","v":0},{"$f":"'SA9'!K78","v":0},{"$f":"'SA9'!L78","v":0},{"$f":"'SA9'!M78","v":0}]
["Flush toilet (with septic tank)",null,{"$f":"'SA9'!E79","v":0},{"$f":"'SA9'!F79","v":0},{"$f":"'SA9'!G79","v":0},{"$f":"'SA9'!H79","v":0},{"$f":"'SA9'!I79","v":0},{"$f":"'SA9'!J79","v":0},{"$f":"'SA9'!K79","v":0},{"$f":"'SA9'!L79","v":0},{"$f":"'SA9'!M79","v":0}]
["Chemical toilet",null,{"$f":"'SA9'!E80","v":0},{"$f":"'SA9'!F80","v":0},{"$f":"'SA9'!G80","v":0},{"$f":"'SA9'!H80","v":0},{"$f":"'SA9'!I80","v":0},{"$f":"'SA9'!J80","v":0},{"$f":"'SA9'!K80","v":0},{"$f":"'SA9'!L80","v":0},{"$f":"'SA9'!M80","v":0}]
["Pit toilet (ventilated)",null,{"$f":"'SA9'!E81","v":0},{"$f":"'SA9'!F81","v":0},{"$f":"'SA9'!G81","v":0},{"$f":"'SA9'!H81","v":0},{"$f":"'SA9'!I81","v":0},{"$f":"'SA9'!J81","v":0},{"$f":"'SA9'!K81","v":0},{"$f":"'SA9'!L81","v":0},{"$f":"'SA9'!M81","v":0}]
["Other toilet provisions (> min.service level)",null,{"$f":"'SA9'!E82","v":0},{"$f":"'SA9'!F82","v":0},{"$f":"'SA9'!G82","v":0},{"$f":"'SA9'!H82","v":0},{"$f":"'SA9'!I82","v":0},{"$f":"'SA9'!J82","v":0},{"$f":"'SA9'!K82","v":0},{"$f":"'SA9'!L82","v":0},{"$f":"'SA9'!M82","v":0}]
[{"$f":"$A$10","v":"Minimum Service Level and Above sub-total"},null,{"$f":"SUM(C17:C21)","v":0},{"$f":"SUM(D17:D21)","v":0},0,0,0,0,0,0,0]
["Bucket toilet",null,{"$f":"'SA9'!E84","v":0},{"$f":"'SA9'!F84","v":0},{"$f":"'SA9'!G84","v":0},{"$f":"'SA9'!H84","v":0},{"$f":"'SA9'!I84","v":0},{"$f":"'SA9'!J84","v":0},{"$f":"'SA9'!K84","v":0},{"$f":"'SA9'!L84","v":0},{"$f":"'SA9'!M84","v":0}]
["Other toilet provisions (< min.service level)",null,{"$f":"'SA9'!E85","v":0},{"$f":"'SA9'!F85","v":0},{"$f":"'SA9'!G85","v":0},{"$f":"'SA9'!H85","v":0},{"$f":"'SA9'!I85","v":0},{"$f":"'SA9'!J85","v":0},{"$f":"'SA9'!K85","v":0},{"$f":"'SA9'!L85","v":0},{"$f":"'SA9'!M85","v":0}]
["No toilet provisions",null,{"$f":"'SA9'!E86","v":0},{"$f":"'SA9'!F86","v":0},{"$f":"'SA9'!G86","v":0},{"$f":"'SA9'!H86","v":0},{"$f":"'SA9'!I86","v":0},{"$f":"'SA9'!J86","v":0},{"$f":"'SA9'!K86","v":0},{"$f":"'SA9'!L86","v":0},{"$f":"'SA9'!M86","v":0}]
[{"$f":"$A$14","v":"Below Minimum Service Level sub-total"},null,{"$f":"SUM(C23:C25)","v":0},{"$f":"SUM(D23:D25)","v":0},0,0,0,0,0,0,0]
[{"$f":"$A$15","v":"Total number of households"},{"$f":"$B$15","v":5},{"$f":"C22+C26","v":0},{"$f":"D22+D26","v":0},0,0,0,0,0,0,0]
["Energy:"]
["Electricity (at least min.service level)",null,{"$f":"'SA9'!E90","v":0},{"$f":"'SA9'!F90","v":0},{"$f":"'SA9'!G90","v":0},{"$f":"'SA9'!H90","v":0},{"$f":"'SA9'!I90","v":0},{"$f":"'SA9'!J90","v":0},{"$f":"'SA9'!K90","v":0},{"$f":"'SA9'!L90","v":0},{"$f":"'SA9'!M90","v":0}]
["Electricity - prepaid (min.service level)",null,{"$f":"'SA9'!E91","v":0},{"$f":"'SA9'!F91","v":0},{"$f":"'SA9'!G91","v":0},{"$f":"'SA9'!H91","v":0},{"$f":"'SA9'!I91","v":0},{"$f":"'SA9'!J91","v":0},{"$f":"'SA9'!K91","v":0},{"$f":"'SA9'!L91","v":0},{"$f":"'SA9'!M91","v":0}]
[{"$f":"$A$10","v":"Minimum Service Level and Above sub-total"},null,{"$f":"SUM(C29:C30)","v":0},{"$f":"SUM(D29:D30)","v":0},0,0,0,0,0,0,0]
["Electricity (< min.service level)",null,{"$f":"'SA9'!E93","v":0},{"$f":"'SA9'!F93","v":0},{"$f":"'SA9'!G93","v":0},{"$f":"'SA9'!H93","v":0},{"$f":"'SA9'!I93","v":0},{"$f":"'SA9'!J93","v":0},{"$f":"'SA9'!K93","v":0},{"$f":"'SA9'!L93","v":0},{"$f":"'SA9'!M93","v":0}]
["Electricity - prepaid (< min. service level)",null,{"$f":"'SA9'!E94","v":0},{"$f":"'SA9'!F94","v":0},{"$f":"'SA9'!G94","v":0},{"$f":"'SA9'!H94","v":0},{"$f":"'SA9'!I94","v":0},{"$f":"'SA9'!J94","v":0},{"$f":"'SA9'!K94","v":0},{"$f":"'SA9'!L94","v":0},{"$f":"'SA9'!M94","v":0}]
["Other energy sources",null,{"$f":"'SA9'!E95","v":0},{"$f":"'SA9'!F95","v":0},{"$f":"'SA9'!G95","v":0},{"$f":"'SA9'!H95","v":0},{"$f":"'SA9'!I95","v":0},{"$f":"'SA9'!J95","v":0},{"$f":"'SA9'!K95","v":0},{"$f":"'SA9'!L95","v":0},{"$f":"'SA9'!M95","v":0}]
[{"$f":"$A$14","v":"Below Minimum Service Level sub-total"},null,{"$f":"SUM(C32:C34)","v":0},{"$f":"SUM(D32:D34)","v":0},0,0,0,0,0,0,0]
[{"$f":"$A$15","v":"Total number of households"},{"$f":"$B$15","v":5},{"$f":"C31+C35","v":0},{"$f":"D31+D35","v":0},0,0,0,0,0,0,0]
["Refuse:"]
["Removed at least once a week",null,{"$f":"'SA9'!E99","v":5528},{"$f":"'SA9'!F99","v":5528},{"$f":"'SA9'!G99","v":5528},{"$f":"'SA9'!H99","v":5528},{"$f":"'SA9'!I99","v":5528},{"$f":"'SA9'!J99","v":5528},{"$f":"'SA9'!K99","v":5528},{"$f":"'SA9'!L99","v":5528},{"$f":"'SA9'!M99","v":5528}]
[{"$f":"$A$10","v":"Minimum Service Level and Above sub-total"},null,{"$f":"SUM(C38)","v":5528},{"$f":"SUM(D38)","v":5528},5528,5528,5528,5528,5528,5528,5528]
["Removed less frequently than once a week",null,{"$f":"'SA9'!E101","v":0},{"$f":"'SA9'!F101","v":0},{"$f":"'SA9'!G101","v":0},{"$f":"'SA9'!H101","v":0},{"$f":"'SA9'!I101","v":0},{"$f":"'SA9'!J101","v":0},{"$f":"'SA9'!K101","v":0},{"$f":"'SA9'!L101","v":0},{"$f":"'SA9'!M101","v":0}]
["Using communal refuse dump",null,{"$f":"'SA9'!E102","v":0},{"$f":"'SA9'!F102","v":0},{"$f":"'SA9'!G102","v":0},{"$f":"'SA9'!H102","v":0},{"$f":"'SA9'!I102","v":0},{"$f":"'SA9'!J102","v":0},{"$f":"'SA9'!K102","v":0},{"$f":"'SA9'!L102","v":0},{"$f":"'SA9'!M102","v":0}]
["Using own refuse dump",null,{"$f":"'SA9'!E103","v":0},{"$f":"'SA9'!F103","v":0},{"$f":"'SA9'!G103","v":0},{"$f":"'SA9'!H103","v":0},{"$f":"'SA9'!I103","v":0},{"$f":"'SA9'!J103","v":0},{"$f":"'SA9'!K103","v":0},{"$f":"'SA9'!L103","v":0},{"$f":"'SA9'!M103","v":0}]
["Other rubbish disposal",null,{"$f":"'SA9'!E104","v":0},{"$f":"'SA9'!F104","v":0},{"$f":"'SA9'!G104","v":0},{"$f":"'SA9'!H104","v":0},{"$f":"'SA9'!I104","v":0},{"$f":"'SA9'!J104","v":0},{"$f":"'SA9'!K104","v":0},{"$f":"'SA9'!L104","v":0},{"$f":"'SA9'!M104","v":0}]
["No rubbish disposal",null,{"$f":"'SA9'!E105","v":0},{"$f":"'SA9'!F105","v":0},{"$f":"'SA9'!G105","v":0},{"$f":"'SA9'!H105","v":0},{"$f":"'SA9'!I105","v":0},{"$f":"'SA9'!J105","v":0},{"$f":"'SA9'!K105","v":0},{"$f":"'SA9'!L105","v":0},{"$f":"'SA9'!M105","v":0}]
[{"$f":"$A$14","v":"Below Minimum Service Level sub-total"},null,{"$f":"SUM(C40:C44)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"$A$15","v":"Total number of households"},{"$f":"$B$15","v":5},{"$f":"C39+C45","v":5528},{"$f":"D39+D45","v":5528},5528,5528,5528,5528,5528,5528,5528]
[]
["Households receiving Free Basic Service",7]
["Water (6 kilolitres per household per month)",null,{"$f":"'SA9'!E263","v":0},{"$f":"'SA9'!F263","v":0},{"$f":"'SA9'!G263","v":0},{"$f":"'SA9'!H263","v":0},{"$f":"'SA9'!I263","v":0},{"$f":"'SA9'!J263","v":0},{"$f":"'SA9'!K263","v":0},{"$f":"'SA9'!L263","v":0},{"$f":"'SA9'!M263","v":0}]
["Sanitation (free minimum level service)",null,{"$f":"'SA9'!E275","v":0},{"$f":"'SA9'!F275","v":0},{"$f":"'SA9'!G275","v":0},{"$f":"'SA9'!H275","v":0},{"$f":"'SA9'!I275","v":0},{"$f":"'SA9'!J275","v":0},{"$f":"'SA9'!K275","v":0},{"$f":"'SA9'!L275","v":0},{"$f":"'SA9'!M275","v":0}]
["Electricity/other energy (50kwh per household per month)",null,{"$f":"'SA9'!E251","v":12000},{"$f":"'SA9'!F251","v":16895},{"$f":"'SA9'!G251","v":17613},{"$f":"'SA9'!H251","v":18165},{"$f":"'SA9'!I251","v":18165},{"$f":"'SA9'!J251","v":18165},{"$f":"'SA9'!K251","v":19073},{"$f":"'SA9'!L251","v":20027},{"$f":"'SA9'!M251","v":21028}]
["Refuse (removed at least once a week)",null,{"$f":"'SA9'!E287","v":1365},{"$f":"'SA9'!F287","v":1365},{"$f":"'SA9'!G287","v":515},{"$f":"'SA9'!H287","v":175},{"$f":"'SA9'!I287","v":175},{"$f":"'SA9'!J287","v":175},{"$f":"'SA9'!K287","v":2000},{"$f":"'SA9'!L287","v":2000},{"$f":"'SA9'!M287","v":2000}]
[]
["Cost of Free Basic Services provided - Formal Settlements (R'000)",8]
["Water (6 kilolitres per indigent household per month)",null,{"$f":"'SA1'!C20","v":0},{"$f":"'SA1'!D20","v":0},{"$f":"'SA1'!E20","v":0},{"$f":"'SA1'!F20","v":0},{"$f":"'SA1'!G20","v":0},{"$f":"'SA1'!H20","v":0},{"$f":"'SA1'!J20","v":0},{"$f":"'SA1'!K20","v":0},{"$f":"'SA1'!L20","v":0}]
["Sanitation (free sanitation service to indigent households)",null,{"$f":"'SA1'!C26","v":0},{"$f":"'SA1'!D26","v":0},{"$f":"'SA1'!E26","v":0},{"$f":"'SA1'!F26","v":0},{"$f":"'SA1'!G26","v":0},{"$f":"'SA1'!H26","v":0},{"$f":"'SA1'!J26","v":0},{"$f":"'SA1'!K26","v":0},{"$f":"'SA1'!L26","v":0}]
["Electricity/other energy (50kwh per indigent household per month)",null,{"$f":"'SA1'!C14","v":0},{"$f":"'SA1'!D14","v":0},{"$f":"'SA1'!E14","v":0},{"$f":"'SA1'!F14","v":0},{"$f":"'SA1'!G14","v":0},{"$f":"'SA1'!H14","v":0},{"$f":"'SA1'!J14","v":0},{"$f":"'SA1'!K14","v":0},{"$f":"'SA1'!L14","v":0}]
["Refuse (removed once a week for indigent households)",null,{"$f":"'SA1'!C33","v":0},{"$f":"'SA1'!D33","v":0},{"$f":"'SA1'!E33","v":0},{"$f":"'SA1'!F33","v":0},{"$f":"'SA1'!G33","v":0},{"$f":"'SA1'!H33","v":0},{"$f":"'SA1'!J33","v":0},{"$f":"'SA1'!K33","v":0},{"$f":"'SA1'!L33","v":0}]
["Cost of Free Basic Services provided - Informal Formal Settlements (R'000)",null,{"$f":"'SA9'!E260+'SA9'!E272+'SA9'!E284+'SA9'!E296","v":0},{"$f":"'SA9'!F260+'SA9'!F272+'SA9'!F284+'SA9'!F296","v":0},{"$f":"'SA9'!G260+'SA9'!G272+'SA9'!G284+'SA9'!G296","v":0},{"$f":"'SA9'!H260+'SA9'!H272+'SA9'!H284+'SA9'!H296","v":0},{"$f":"'SA9'!I260+'SA9'!I272+'SA9'!I284+'SA9'!I296","v":0},{"$f":"'SA9'!J260+'SA9'!J272+'SA9'!J284+'SA9'!J296","v":0},{"$f":"'SA9'!K260+'SA9'!K272+'SA9'!K284+'SA9'!K296","v":0},{"$f":"'SA9'!L260+'SA9'!L272+'SA9'!L284+'SA9'!L296","v":0},{"$f":"'SA9'!M260+'SA9'!M272+'SA9'!M284+'SA9'!M296","v":0}]
["Total cost of FBS provided  ",null,{"$f":"SUM(C55:C59)","v":0},0,0,0,0,0,0,0,0]
[]
["Highest level of free service provided per household"]
["Property rates (R value threshold)"]
["Water (kilolitres per household per month)"]
["Sanitation (kilolitres per household per month)"]
["Sanitation (Rand per household per month)"]
["Electricity (kwh per household per month)"]
["Refuse (average litres per week)"]
["Revenue  cost of subsidised services provided (R'000)",9]
["Property rates (tariff adjustment) ( impermissable values per section 17 of MPRA)"]
["Property rates  exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,{"$f":"'SA1'!C8","v":0},{"$f":"'SA1'!D8","v":0},{"$f":"'SA1'!E8","v":0},{"$f":"'SA1'!F8","v":1500000},{"$f":"'SA1'!G8","v":5000000},{"$f":"'SA1'!H8","v":5000000},{"$f":"'SA1'!J8","v":5500000},{"$f":"'SA1'!K8","v":6000000},{"$f":"'SA1'!L8","v":6500000}]
["Water (in excess of 6 kilolitres per indigent household per month)",null,{"$f":"'SA1'!C19","v":0},{"$f":"'SA1'!D19","v":0},{"$f":"'SA1'!E19","v":0},{"$f":"'SA1'!F19","v":0},{"$f":"'SA1'!G19","v":0},{"$f":"'SA1'!H19","v":0},{"$f":"'SA1'!J19","v":0},{"$f":"'SA1'!K19","v":0},{"$f":"'SA1'!L19","v":0}]
["Sanitation (in excess of free sanitation service to indigent households)",null,{"$f":"'SA1'!C25","v":0},{"$f":"'SA1'!D25","v":0},{"$f":"'SA1'!E25","v":0},{"$f":"'SA1'!F25","v":0},{"$f":"'SA1'!G25","v":0},{"$f":"'SA1'!H25","v":0},{"$f":"'SA1'!J25","v":0},{"$f":"'SA1'!K25","v":0},{"$f":"'SA1'!L25","v":0}]
["Electricity/other energy (in excess of 50 kwh per indigent household per month)",null,{"$f":"'SA1'!C13","v":0},{"$f":"'SA1'!D13","v":0},{"$f":"'SA1'!E13","v":0},{"$f":"'SA1'!F13","v":0},{"$f":"'SA1'!G13","v":0},{"$f":"'SA1'!H13","v":0},{"$f":"'SA1'!J13","v":0},{"$f":"'SA1'!K13","v":0},{"$f":"'SA1'!L13","v":0}]
["Refuse (in excess of one removal a week for indigent households)",null,{"$f":"'SA1'!C32","v":0},{"$f":"'SA1'!D32","v":0},{"$f":"'SA1'!E32","v":0},{"$f":"'SA1'!F32","v":0},{"$f":"'SA1'!G32","v":0},{"$f":"'SA1'!H32","v":0},{"$f":"'SA1'!J32","v":0},{"$f":"'SA1'!K32","v":0},{"$f":"'SA1'!L32","v":0}]
["Municipal Housing - rental rebates"]
["Housing - top structure subsidies",6]
["Other"]
["Total revenue cost of subsidised services provided ",null,{"$f":"SUM(C70:C78)","v":0},{"$f":"SUM(D70:D78)","v":0},0,1500000,5000000,5000000,5500000,{"$f":"SUM(J70:J78)","v":6000000},{"$f":"SUM(K70:K78)","v":6500000}]
[{"$f":"head27a","v":"References"}]
["1. Include services provided by another entity; e.g. Eskom"]
["2. Stand distance <= 200m from dwelling"]
["3. Stand distance > 200m from dwelling"]
["4. Borehole, spring, rain-water tank etc."]
["5. Must agree to total number of households in municipal area (informal settlements receiving services must be included)"]
["6. Include value of subsidy provided by municipality above provincial subsidy level"]
["7. Show number of households receiving at least these levels of services completely free (informal settlements must be included)"]
["8. Must reflect the cost to the municipality of providing the Free Basic Service"]
["9. Reflect the cost to the municipality in terms of 'revenue foregone' of providing free services (note this will not equal 'Revenue Foregone' on SA1)"]

{"sheet":"SA1","index":20,"n_rows":187,"n_cols":30,"rows_kept":187,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni&\" - \"&TableA1","v":"LIM331 Greater Giyani - Supporting Table SA1 Supportinging detail to 'Budgeted Financial Performance'"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["R thousand"]
["REVENUE ITEMS:"]
[{"$f":"'A4-FinPerf RE'!A5","v":"Property rates"},6]
["Total Property Rates",null,33865255,35682833,40659276.989999995,41476000,77972321,77972321,77972321,83047964,{"$f":"81304682+6000000","v":87304682},{"$f":"85243442+6500000","v":91743442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200","D"]
["less Revenue Foregone (exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,0,0,0,1500000,5000000,5000000,5000000,5500000,6000000,6500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0200","O"]
["Net Property Rates",null,{"$f":"C7-C8","v":33865255},{"$f":"D7-D8","v":35682833},40659276.989999995,39976000,72972321,72972321,72972321,77547964,81304682,85243442]
[]
[{"$f":"'A4-FinPerf RE'!A6","v":"Service charges - electricity revenue"},6]
[{"$f":"\"Total \"&A11","v":"Total Service charges - electricity revenue"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300","D"]
["less Revenue Foregone (in excess of 50 kwh per indigent household per month)",null,{"$f":"-SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300","O"]
["less Cost of Free Basis Services (50 kwh per indigent household per month)",null,{"$f":"'SA9'!E250","v":0},{"$f":"'SA9'!F250","v":0},{"$f":"'SA9'!G250","v":0},{"$f":"'SA9'!H250","v":0},{"$f":"'SA9'!I250","v":0},{"$f":"'SA9'!J250","v":0},null,{"$f":"'SA9'!K250","v":0},{"$f":"'SA9'!L250","v":0},{"$f":"'SA9'!M250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0300","??"]
[{"$f":"\"Net \"& A11","v":"Net Service charges - electricity revenue"},null,{"$f":"C12-C13-C14","v":0},{"$f":"D12-D13-D14","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"'A4-FinPerf RE'!A7","v":"Service charges - water revenue"},6]
[{"$f":"\"Total \"&A17","v":"Total Service charges - water revenue"},null,0,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","D"]
["less Revenue Foregone (in excess of 6 kilolitres per indigent household per month)",null,{"$f":"-SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","O"]
["less Cost of Free Basis Services (6 kilolitres per indigent household per month)",null,{"$f":"'SA9'!E262","v":0},{"$f":"'SA9'!F262","v":0},{"$f":"'SA9'!G262","v":0},{"$f":"'SA9'!H262","v":0},{"$f":"'SA9'!I262","v":0},{"$f":"'SA9'!J262","v":0},null,{"$f":"'SA9'!K262","v":0},{"$f":"'SA9'!L262","v":0},{"$f":"'SA9'!M262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","??"]
[{"$f":"\"Net \"& A17","v":"Net Service charges - water revenue"},null,{"$f":"C18-C19-C20","v":0},{"$f":"D18-D19-D20","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"'A4-FinPerf RE'!A8","v":"Service charges - sanitation revenue"}]
[{"$f":"\"Total \"&A23","v":"Total Service charges - sanitation revenue"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","D"]
["less Revenue Foregone (in excess of free sanitation service to indigent households)",null,{"$f":"-SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","O"]
["less Cost of Free Basis Services (free sanitation service to indigent households)",null,{"$f":"'SA9'!E274","v":0},{"$f":"'SA9'!F274","v":0},{"$f":"'SA9'!G274","v":0},{"$f":"'SA9'!H274","v":0},{"$f":"'SA9'!I274","v":0},{"$f":"'SA9'!J274","v":0},null,{"$f":"'SA9'!K274","v":0},{"$f":"'SA9'!L274","v":0},{"$f":"'SA9'!M274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","??"]
[{"$f":"\"Net \"& A23","v":"Net Service charges - sanitation revenue"},null,{"$f":"C24-C25-C26","v":0},{"$f":"D24-D25-D26","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"'A4-FinPerf RE'!A9","v":"Service charges - refuse revenue"},6]
["Total refuse removal revenue",null,4472542,4594593,4685205,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5400000},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5644318},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5644318},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5644318},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":5920890},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":6205092},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":6502936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","D"]
["Total landfill revenue",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","O"]
["less Revenue Foregone (in excess of one removal a week to indigent households)",null,{"$f":"-SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"-SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ProjectType,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","??"]
["less Cost of Free Basis Services  (removed once a week to indigent households)",null,{"$f":"'SA9'!E286","v":0},{"$f":"'SA9'!F286","v":0},{"$f":"'SA9'!G286","v":0},{"$f":"'SA9'!H286","v":0},{"$f":"'SA9'!I286","v":0},{"$f":"'SA9'!J286","v":0},null,{"$f":"'SA9'!K286","v":0},{"$f":"'SA9'!L286","v":0},{"$f":"'SA9'!M286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","??"]
[{"$f":"\"Net \"& A29","v":"Net Service charges - refuse revenue"},null,{"$f":"SUM(C30:C31)-C32-C33","v":4472542},{"$f":"SUM(D30:D31)-D32-D33","v":4594593},4685205,5400000,5644318,5644318,5644318,5920890,6205092,6502936]
[]
["Other Revenue by source"]
["Operational Revenue:Administrative Handling Fees",null,0,0,1716141,100000,100000,100000,100000,104900,109935,115212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1601"]
["Operational Revenue:Sale of Property",null,1841546,1579116,0,0,32500000,32500000,32500000,20189000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1602"]
["Sales of Goods and Rendering of Services:Advertisements",null,0,0,0,230000,280000,280000,280000,293720,307819,322594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1603"]
["Sales of Goods and Rendering of Services:Application Fees for Land Usage",null,0,0,0,0,100000,100000,100000,104900,109935,115212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1604"]
["Sales of Goods and Rendering of Services:Building Plan Approval",null,0,0,0,500000,300000,300000,300000,314700,329806,345636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1605"]
["Sales of Goods and Rendering of Services:Cemetery and Burial",null,0,0,0,320000,318455,318455,318455,334059,350093,366898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1606"]
["Sales of Goods and Rendering of Services:Clearance Certificates",null,0,0,0,30000,15000,15000,15000,30000,31440,32949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1607"]
["Sales of Goods and Rendering of Services:Escort Fees",null,0,0,0,18000,22000,22000,22000,23078,24186,25347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1608"]
["Sales of Goods and Rendering of Services:Library Fees:Membership",null,0,0,0,3000,3000,3000,3000,3147,3298,3456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1609"]
["Sales of Goods and Rendering of Services:Sale of Goods:Consumables",null,0,0,0,50000,90000,90000,90000,94410,98942,103691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1610"]
["Sales of Goods and Rendering of Services:Sale of Goods:Publications:Prints",null,0,0,0,400000,350000,350000,350000,419600,439741,460848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1611"]
["Sales of Goods and Rendering of Services:Sale of Goods:Publications:Tender Documents",null,0,0,0,700000,650000,650000,650000,681850,714579,748879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1612"]
["Actuarial gains",null,0,2926313,318630,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1613"]
["Bad debts recovered",null,0,0,2891,null,0,0,0,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1614"]
[null,null,null,null,null,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1615"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1616"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1617"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1618"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1600"]
[null,3]
["Total 'Other' Revenue",1,{"$f":"SUM(C37:C56)","v":1841546},4505429,2037662,2351000,34728455,34728455,34728455,22593364,2519774,2640722]
[]
["EXPENDITURE ITEMS:"]
[{"$f":"'A4-FinPerf RE'!A24","v":"Employee related costs"}]
["Basic Salaries and Wages",2,77593985,82308993,84038549,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":110513096},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":93912993},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":93912993},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":93912993},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":116627783},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":122647305},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":129325685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001"]
["Pension and UIF Contributions",null,14733009,15458280,15662088,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":22383256},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":18202804},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":18202804},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":18202804},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":23933705},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":25023462},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":27395915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002"]
["Medical Aid Contributions",null,3106567,3467547,3828963,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":4202310},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3789963},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3789963},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3789963},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":2946751},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3111767},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":3286026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003"]
["Overtime",null,4310186,5419190,5565272,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":301552},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":304011},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":304011},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":304011},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":309829},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":327179},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":345501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004"]
["Performance Bonus",null,0,0,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":8373505},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7416985},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7416985},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":7416985},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":8974260},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":9476823},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":10007525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005"]
["Motor Vehicle Allowance",null,8679957,9503077,9698867,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":13191567},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":11293550},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":11293550},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":11293550},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":13392253},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":14142220},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":14934183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006"]
["Cellphone Allowance",null,0,0,487960,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":897952},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":820745},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":820745},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":820745},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1013014},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1069747},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":1129646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007"]
["Housing Allowances",null,281614,452410,273619,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":283220},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":276861},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":276861},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":276861},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":261434},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":276077},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":291535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008"]
["Other benefits and allowances",null,8052668,12986030,12755437,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":4127171},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":5153486},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":5153486},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":5153486},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":5503124},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":5617779},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":5929973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009"]
["Payments in lieu of leave",null,2356173,421520,1444756,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":484478},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":484478},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":484478},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010"]
["Long service awards",null,411220,458611,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":277384},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":314070},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":314070},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":314070},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":715437},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":619018},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":653685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011"]
["Post-retirement benefit obligations",4,0,null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012"]
["sub-total",5,{"$f":"SUM(C61:C72)","v":119525379},{"$f":"SUM(D61:D72)","v":130475658},133755511,164551013,141969946,141969946,141969946,173677590,182311377,193299674]
["Less: Employees costs capitalised to PPE",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2090"]
[{"$f":"\"Total \"&A60","v":"Total Employee related costs"},1,{"$f":"C73-C74","v":119525379},{"$f":"D73-D74","v":130475658},133755511,164551013,141969946,141969946,141969946,173677590,182311377,193299674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0"]
["Contributions recognised - capital"]
["List contributions by contract",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3400"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
[{"$f":"\"Total \"&A77","v":"Total Contributions recognised - capital"},null,{"$f":"SUM(C78:C83)","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'A4-FinPerf RE'!A27","v":"Depreciation & asset impairment"}]
["Depreciation of Property, Plant & Equipment",null,38553790,84126532,85910461,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":30000000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":50000000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":50000000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":50000000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":68000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":60000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":64000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2301"]
["Lease amortisation",null,null,null,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2302"]
["Capital asset impairment",null,null,159992951,34700,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2303"]
["Depreciation resulting from revaluation of PPE",10,null,null,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2304"]
[{"$f":"\"Total \"&LEFT(A86,35)","v":"Total Depreciation & asset impairment"},1,{"$f":"SUM(C87:C89)-C90","v":38553790},{"$f":"SUM(D87:D89)-D90","v":244119483},85945161,30000000,50000000,50000000,50000000,{"$f":"SUM(J87:J89)-J90","v":68000000},60000000,64000000]
[]
[{"$f":"'A4-FinPerf RE'!A29","v":"Bulk purchases"}]
["Electricity Bulk Purchases",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2501"]
["Water Bulk Purchases",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2502"]
["Total bulk purchases",1,{"$f":"SUM(C94:C95)","v":0},{"$f":"SUM(D94:D95)","v":0},0,0,0,0,0,0,0,0]
[]
["Transfers and grants"]
["Cash transfers and grants",null,{"$f":"'SA21'!C32","v":0},{"$f":"'SA21'!D32","v":0},{"$f":"'SA21'!E32","v":0},{"$f":"'SA21'!F32","v":1000000},{"$f":"'SA21'!G32","v":700000},{"$f":"'SA21'!H32","v":700000},{"$f":"'SA21'!I32","v":700000},{"$f":"'SA21'!J32","v":960000},{"$f":"'SA21'!K32","v":0},{"$f":"'SA21'!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2801"]
["Non-cash transfers and grants",null,{"$f":"'SA21'!C63","v":0},{"$f":"'SA21'!D63","v":0},{"$f":"'SA21'!E63","v":0},{"$f":"'SA21'!F63","v":0},{"$f":"'SA21'!G63","v":0},{"$f":"'SA21'!H63","v":0},{"$f":"'SA21'!I63","v":0},{"$f":"'SA21'!J63","v":0},{"$f":"'SA21'!K63","v":0},{"$f":"'SA21'!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2802"]
["Total transfers and grants",1,{"$f":"SUM(C99:C100)","v":0},{"$f":"SUM(D99:D100)","v":0},0,1000000,700000,700000,700000,960000,0,0]
[]
[{"$f":"'A4-FinPerf RE'!A31","v":"Contracted services"}]
["List services provided by contract",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0}]
["Business and Advisory",null,0,18504530,17197750,25178008,19985351,19985351,19985351,22106941,21079828,22881055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2701"]
["Infrastructure and Planning",null,0,6518695,13027432,11680000,41780000,41780000,41780000,8000000,2000000,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2702"]
["Legal Cost",null,0,0,null,5000000,3500000,3500000,3500000,4000000,4000000,4300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2703"]
["Contractors",null,0,9591181,5079780,19635000,27881706,27881706,27881706,52580000,64403649,71790000]
["Outsourced Services",null,0,0,null,9745000,8260316,8260316,8260316,5322000,3325000,3865000]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["sub-total",1,{"$f":"SUM(C104:C128)","v":0},34614406,35304962,71238008,101407373,101407373,101407373,92008941,94808477,102836055]
["Allocations to organs of state:"]
["Electricity",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Water",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Sanitation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Other",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total contracted services",null,{"$f":"SUM(C129:C134)","v":0},{"$f":"SUM(D129:D134)","v":34614406},35304962,71238008,101407373,101407373,101407373,92008941,94808477,102836055]
[]
["Other Expenditure By Type"]
["Collection costs",null,101309089.34,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2901]
["Contributions to 'other' provisions",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2902]
["Consultant fees",null,0,149369,2076553,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2903]
["Audit fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2904]
["General expenses",3,null,1797253,3168655,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2905]
["List Other Expenditure by Type",null,null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2906]
["Operating Leases",null,null,0,0,1865000,1905000,1905000,1905000,2850000,1060000,1270000]
["Advertising, Publicity and Marketing",null,null,578336,808356,1565000,1752000,1752000,1752000,2875000,2891000,2962000]
["Audit Fees",null,null,4514237,4815901,4800000,4500000,4500000,4500000,5000000,5000000,5100000]
["Communication",null,null,1335951,956167,1270000,1170000,1170000,1170000,1295000,1300000,1525000]
["External Computer Service",null,null,0,0,5500000,5300000,5300000,5300000,6060788,6210788,6750000]
["Registration Fees",null,null,115282,1749540,2500000,2034000,2034000,2034000,1970000,2125000,2370000]
["Travel and Subsistence",null,null,13824519,11376067,8528225,5411529,5411529,5411529,5587344,6053396,6613484]
["Other Expenditure ",null,null,58177861,38666240,30450935,30316028.000000034,30316028.000000034,30068019.66,31671086,30638268,32005843]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total 'Other' Expenditure",1,{"$f":"SUM(C138:C164)","v":101309089.34},{"$f":"SUM(D138:D164)","v":80492808},63617479,56479160,52388557.00000003,52388557.00000003,52140548.659999996,57309218,55278452,58596327]
[]
["Repairs and Maintenance \nby Expenditure Item",8]
["Employee related costs",null,0,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Other materials",null,16265000,null,0,4500000,4100000,4100000,4100000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Contracted Services",null,0,2879293,4474599,10135000,42215000,42215000,42215000,39380000,37130000,39190000]
["Other Expenditure",null,0,null,null,null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Repairs and Maintenance Expenditure",9,{"$f":"SUM(C168:C171)","v":16265000},{"$f":"SUM(D168:D171)","v":2879293},4474599,14635000,46315000,46315000,46315000,39380000,37130000,39190000]
[]
["check",null,{"$f":"C172-SA34c!C167","v":0},{"$f":"D172-SA34c!D167","v":1},{"$f":"E172-SA34c!E167","v":1.0599999995902181},{"$f":"F172-SA34c!F167","v":0},{"$f":"G172-SA34c!G167","v":0},{"$f":"H172-SA34c!H167","v":0},null,{"$f":"J172-SA34c!I167","v":0},{"$f":"K172-SA34c!J167","v":0},{"$f":"L172-SA34c!K167","v":0}]
[]
[]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile with 'Budgeted Financial Performance (Revenue and Expenditure)"]
["2. Must reconcile to supporting documentation on staff salaries"]
["3. Insert other categories where revenue or expenditure is of a material nature (list separate items until 'General expenses' is not > 10% of Total Expenditure)"]
["4. Expenditure to meet any 'unfunded obligations'"]
["5 This sub-total must agree with the total on SA22, but excluding councillor and board member items"]
["6. Include a note for each revenue item that is affected by 'revenue foregone'"]
["7. Special consideration may have to be given to including 'goodwill arising' or 'joint venture' budgets where circumstances require this (include separately under relevant notes)"]
["8. Repairs and Maintenance is not a GRAP item. However to facilitate transparency, municipalities must provide a breakdown of the amounts included in the relevant GRAP items that will be spent on Repairs and Maintenance."]
["9. Must reconcile with Repairs and Maintenance by Asset Class (Total Repairs and Maintenance) on Table SA34c."]
["10. Only applicable to municipalities that have adopted the 'revaluation method' in GRAP 17. The aim is to prevent overstating 'depreciation and asset impairment'"]

{"sheet":"SA2","index":21,"n_rows":100,"n_cols":30,"rows_kept":100,"cut":false,"hidden":false,"merged":[[1,16,2,16],[1,17,2,17],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,6,2,6],[1,7,2,7],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5]]}
[{"$f":"muni&\" - \"&TableA2","v":"LIM331 Greater Giyani - Supporting Table SA2 Matrix Financial Performance Budget (revenue source/expenditure type and dept.)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"'A3-FinPerf V'!A5","v":"Vote 1 - Energy Sources"},{"$f":"'A3-FinPerf V'!A6","v":"Vote 2 - Community and Social Services"},{"$f":"'A3-FinPerf V'!A7","v":"Vote 3 - Finance & Administration"},{"$f":"'A3-FinPerf V'!A8","v":"Vote 4 - Planning and Development"},{"$f":"'A3-FinPerf V'!A9","v":"Vote 5 - Executive & Council"},{"$f":"'A3-FinPerf V'!A10","v":"Vote 6 - Internal Audit"},{"$f":"'A3-FinPerf V'!A11","v":"Vote 7 - Road Transport"},{"$f":"'A3-FinPerf V'!A12","v":"Vote 8 - Public Safety"},{"$f":"'A3-FinPerf V'!A13","v":"Vote 9 - Waste Management"},{"$f":"'A3-FinPerf V'!A14","v":"Vote 10 - Sports & Recreation"},{"$f":"'A3-FinPerf V'!A15","v":"Vote 11 - Water Management"},{"$f":"'A3-FinPerf V'!A16","v":"Vote 12 - Waste Water Management"},{"$f":"'A3-FinPerf V'!A17","v":"Vote 13 - Housing"},{"$f":"'A3-FinPerf V'!A18","v":"Vote 14 - Finance & Administration"},{"$f":"'A3-FinPerf V'!A19","v":"Vote 15 - [NAME OF VOTE 15]"},"Total"]
["R thousand",1,"R'000","R'000","R'000","R'000","R'000","R'000",null,null,null,null,null,null,null,null,"R'000","R'000"]
[{"$f":"'A4-FinPerf RE'!A4","v":"Revenue By Source"}]
[{"$f":"'A4-FinPerf RE'!A5","v":"Property rates"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":77547964},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C5:Q5)","v":77547964},null,null,null,null,null,null,null,null,null,null,"0200","IR"]
[{"$f":"'A4-FinPerf RE'!A6","v":"Service charges - electricity revenue"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C6:Q6)","v":0},null,null,null,null,null,null,null,null,null,null,"0300","IR"]
[{"$f":"'A4-FinPerf RE'!A7","v":"Service charges - water revenue"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"0400","IR"]
[{"$f":"'A4-FinPerf RE'!A8","v":"Service charges - sanitation revenue"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"0500","IR"]
[{"$f":"'A4-FinPerf RE'!A9","v":"Service charges - refuse revenue"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":5920890},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},5920890,null,null,null,null,null,null,null,null,null,null,"0600","IR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"030002","IR"]
[{"$f":"'A4-FinPerf RE'!A11","v":"Rental of facilities and equipment"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":50000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":5245},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":50000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":754651},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},859896,null,null,null,null,null,null,null,null,null,null,"0800","IR"]
[{"$f":"'A4-FinPerf RE'!A12","v":"Interest earned - external investments"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":8557619},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},8557619,null,null,null,null,null,null,null,null,null,null,"0900","IR"]
[{"$f":"'A4-FinPerf RE'!A13","v":"Interest earned - outstanding debtors"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":20663439},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},20663439,null,null,null,null,null,null,null,null,null,null,"1000","IR"]
[{"$f":"'A4-FinPerf RE'!A14","v":"Dividends received"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"1100","IR"]
[{"$f":"'A4-FinPerf RE'!A15","v":"Fines, penalties and forfeits"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":10490},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":2098000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},2108490,null,null,null,null,null,null,null,null,null,null,"1200","IR"]
[{"$f":"'A4-FinPerf RE'!A16","v":"Licences and permits"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":500000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":13718080},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},14218080,null,null,null,null,null,null,null,null,null,null,"1300","IR"]
[{"$f":"'A4-FinPerf RE'!A17","v":"Agency services"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"1400","IR"]
[{"$f":"'A4-FinPerf RE'!A19","v":"Other revenue"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":387001000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},387001000,null,null,null,null,null,null,null,null,null,null,"1500","IR"]
[{"$f":"'A4-FinPerf RE'!A18","v":"Transfers and subsidies"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":337206},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":21479898},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":681850},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":94410},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},22593364,null,null,null,null,null,null,null,null,null,null,"1600","IR"]
[{"$f":"'A4-FinPerf RE'!A20","v":"Gains on disposal of PPE"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"1700","IR"]
[{"$f":"'A4-FinPerf RE'!A21","v":"Total Revenue (excluding capital transfers and contributions)"},null,{"$f":"SUM(C5:C9)+SUM(C11:C20)","v":0},{"$f":"SUM(D5:D9)+SUM(D11:D20)","v":387206},515260410,1187095,0,0,15816080,0,6015300,50000,0,0,754651,0,0,{"$f":"SUM(R5:R9)+SUM(R11:R20)","v":539470742}]
[]
[{"$f":"'A4-FinPerf RE'!A23","v":"Expenditure By Type"}]
[{"$f":"'A4-FinPerf RE'!A24","v":"Employee related costs"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":3461094},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":10987256},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":61031487},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":13150069},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":1365714},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":2343852},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":35014312},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":12380017},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":6885880},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":1165860},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":25892049},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C24:Q24)","v":173677590},null,null,null,null,null,null,null,null,null,null,"2000","IE"]
[{"$f":"'A4-FinPerf RE'!A25","v":"Remuneration of councillors"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":25022989},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C25:Q25)","v":25022989},null,null,null,null,null,null,null,null,null,null,"2100","IE"]
[{"$f":"'A4-FinPerf RE'!A26","v":"Debt impairment"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":34300000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},34300000,null,null,null,null,null,null,null,null,null,null,"2200","IE"]
[{"$f":"'A4-FinPerf RE'!A27","v":"Depreciation & asset impairment"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":68000000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},68000000,null,null,null,null,null,null,null,null,null,null,"2300","IE"]
[{"$f":"'A4-FinPerf RE'!A28","v":"Finance charges"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"2400","IE"]
[{"$f":"'A4-FinPerf RE'!A29","v":"Bulk purchases"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"2500","IE"]
[{"$f":"'A4-FinPerf RE'!A30","v":"Other materials"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":1300000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":100000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":3900000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":2500000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":140000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":400000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},8340000,null,null,null,null,null,null,null,null,null,null,"2600","IE"]
[{"$f":"'A4-FinPerf RE'!A31","v":"Contracted services"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":14750000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":2252000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":24496441},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":7155000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":865500},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":100000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":32710000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":1500000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":95000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":6585000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},90508941,null,null,null,null,null,null,null,null,null,null,"2700","IE"]
[{"$f":"'A4-FinPerf RE'!A32","v":"Transfers and subsidies"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":960000},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},960000,null,null,null,null,null,null,null,null,null,null,"2800","IE"]
[{"$f":"'A4-FinPerf RE'!A33","v":"Other expenditure"},null,14253444,81915,9945606,490778,11000736,127910,1816384,75000,134650,495000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},59930,18827865,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},57309218,null,null,null,null,null,null,null,null,null,null,"2900","IE"]
[{"$f":"'A4-FinPerf RE'!A34","v":"Loss on disposal of PPE"},null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_ItemType,$AD:$AD,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},0,null,null,null,null,null,null,null,null,null,null,"3000","IE"]
["Total Expenditure",null,{"$f":"SUM(C24:C34)","v":33764538},13421171,201673534,21755847,38254939,2571762,72040696,215000,14414667,7475880,0,0,1225790,51304914,0,458118738]
[]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},null,{"$f":"C21-C35","v":-33764538},-13033965,313586876,-20568752,-38254939,-2571762,{"$f":"I21-I35","v":-56224616},-215000,-8399367,-7425880,0,0,-471139,-51304914,0,{"$f":"R21-R35","v":81352004}]
[{"$f":"'A4-FinPerf RE'!A38","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,E$100)","v":60286000},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C38:Q38)","v":60286000},null,null,null,null,null,null,null,null,null,null,"3300"]
[{"$f":"'A4-FinPerf RE'!A39","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)"},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C39:Q39)","v":0},null,null,null,null,null,null,null,null,null,null,"3400"]
[{"$f":"'A4-FinPerf RE'!A40","v":"Transfers and subsidies - capital (in-kind - all) "},null,{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,C$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,D$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,E$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,F$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,G$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,H$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,I$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,J$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,K$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,L$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,M$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,N$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,O$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,P$100)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4Code,$AC:$AC,Sheet1!S71_MasterVoteMunicipal,Q$100)","v":0},{"$f":"SUM(C40:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,"3500"]
[{"$f":"'A4-FinPerf RE'!A41","v":"Surplus/(Deficit) after capital transfers & contributions"},null,{"$f":"SUM(C37:C40)","v":-33764538},-13033965,373872876,-20568752,-38254939,-2571762,-56224616,-215000,-8399367,-7425880,0,0,-471139,-51304914,{"$f":"SUM(Q37:Q40)","v":0},{"$f":"SUM(R37:R40)","v":141638004}]
[{"$f":"head27a","v":"References"}]
["1. Departmental columns to be based on municipal organisation structure"]
["check balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A4-FinPerf RE'!J41-'SA2'!R41","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]

{"sheet":"SA3","index":22,"n_rows":84,"n_cols":29,"rows_kept":84,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,9,1,11],[1,5,1,8]]}
[{"$f":"muni&\" - \"&TableA3","v":"LIM331 Greater Giyani - Supporting Table SA3 Supportinging detail to 'Budgeted Financial Position'"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["R thousand"]
["ASSETS"]
[{"$f":"'A6-FinPos'!A7","v":"Call investment deposits"}]
["Call deposits",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A6Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130"]
["Other current investments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not on Chart"]
[{"$f":"\"Total \"&A6","v":"Total Call investment deposits"},2,{"$f":"SUM(C7:C8)","v":0},{"$f":"SUM(D7:D8)","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"'A6-FinPos'!A8","v":"Consumer debtors"}]
[{"$f":"A11","v":"Consumer debtors"},null,10289260,59365413,77099806,54907075,99260229,99260229,99260229,101245433.58,103270342.25,105335749.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0141-001"]
["Less: Provision for debt impairment",null,0,0,0,-16000000,-30000000,-30000000,-30000000,-30000000,-30000000,-31000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0141"]
[{"$f":"\"Total \"&A11","v":"Total Consumer debtors"},2,{"$f":"SUM(C12:C13)","v":10289260},{"$f":"SUM(D12:D13)","v":59365413},77099806,{"$f":"SUM(F12:F13)","v":38907075},69260229,69260229,69260229,71245433.579999998,73270342.25,74335749.090000004]
[]
["Debt impairment provision"]
["Balance at the beginning of the year",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0145"]
["Contributions to the provision",null,27550558.610000003,39890852,29173345,16000000,30000000,30000000,30000000,30000000,30000000,31000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0146"]
["Bad debts written off",null,-12843780.33,-2816107,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0147"]
["Balance at end of year",null,{"$f":"SUM(C17:C19)","v":14706778.280000003},{"$f":"SUM(D17:D19)","v":37074745},29173345,16000000,30000000,30000000,30000000,30000000,30000000,31000000]
[]
[{"$f":"'A6-FinPos'!A19&\" (PPE)\"","v":"Property, plant and equipment (PPE)"}]
["PPE at cost/valuation (excl. finance leases)",null,657239947.89999998,907018363,902097273,927531318.28999996,901260925,902097272.99999988,902097272.99999988,1188008455,1146228284,1169799559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0241"]
["Leases recognised as PPE",3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0242"]
["Less: Accumulated depreciation",null,97246621,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0243"]
[{"$f":"\"Total \"&A22","v":"Total Property, plant and equipment (PPE)"},2,{"$f":"SUM(C23:C24)-C25","v":559993326.89999998},{"$f":"SUM(D23:D24)-D25","v":907018363},902097273,927531318.28999996,901260925,902097272.99999988,902097272.99999988,1188008455,1146228284,1169799559]
[]
["LIABILITIES"]
[{"$f":"'A6-FinPos'!A28&\" - \"&'A6-FinPos'!A30","v":"Current liabilities - Borrowing"}]
["Short term loans (other than bank overdraft)",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0341"]
["Current portion of long-term liabilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},0,0,{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0342"]
[{"$f":"\"Total \"&A29","v":"Total Current liabilities - Borrowing"},null,{"$f":"SUM(C30:C31)","v":0},{"$f":"SUM(D30:D31)","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"'A6-FinPos'!A32","v":"Trade and other payables"}]
["Trade Payables",5,67799012,68873053,70454226,60000000,71482300,71482300,71482300,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0361"]
[" Other creditors",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0362"]
["Unspent conditional transfers",null,9374624,5465566,2961531,0,2961531,2961531,2961531,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0363"]
["VAT",null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0364"]
[{"$f":"\"Total \"&A34","v":"Total Trade and other payables"},2,{"$f":"SUM(C35:C38)","v":77173636},74338619,73415757,60000000,74443831,74443831,74443831,0,0,{"$f":"SUM(L35:L38)","v":0}]
[]
[{"$f":"'A6-FinPos'!A36&\" - \"&'A6-FinPos'!A37","v":"Non current liabilities - Borrowing"}]
["Borrowing",4,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0401"]
["Finance leases (including PPP asset element)",null,1187160.43,1187160,480166,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0402"]
[{"$f":"\"Total \"&A41","v":"Total Non current liabilities - Borrowing"},null,{"$f":"SUM(C42:C43)","v":1187160.43},{"$f":"SUM(D42:D43)","v":1187160},480166,0,0,0,0,0,0,0]
[]
[{"$f":"'A6-FinPos'!A38&\" - non-current\"","v":"Provisions - non-current"}]
["Retirement benefits",null,38545962,21653049,23392221,0,0,0,0,23860065.420000002,24337266.73,24824012.059999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0411"]
["List other major provision items"]
["Refuse landfill site rehabilitation",null,null,35844939,37024232,0,37024232,37024232,37024232,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0412"]
["Other",null,0,null,null,0,23872387,23872387,23872387,12514485.84,13547439,13004012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0413"]
[{"$f":"\"Total \"&A46","v":"Total Provisions - non-current"},null,{"$f":"SUM(C47:C50)","v":38545962},57497988,60416453,0,60896619,60896619,60896619,36374551.260000005,37884705.730000004,37828024.060000002]
[]
["CHANGES IN NET ASSETS"]
[{"$f":"'A6-FinPos'!A45","v":"Accumulated Surplus/(Deficit)"}]
[{"$f":"A54&\" - opening balance\"","v":"Accumulated Surplus/(Deficit) - opening balance"},null,0,0,925466080,854899182.03999996,817603051.2335,818179483.28349996,818439399.07349992,943975401.60000002,962854909.63,982112007.82000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0461"]
["GRAP adjustments",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0462"]
["Restated balance",null,{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":0},{"$f":"SUM(E55:E56)","v":925466080},{"$f":"SUM(F55:F56)","v":854899182.03999996},817603051.2335,818179483.28349996,818439399.07349992,943975401.60000002,962854909.63,982112007.82000005]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},null,{"$f":"'A4-FinPerf RE'!C45","v":59949611.659999967},{"$f":"'A4-FinPerf RE'!D45","v":-130457045},{"$f":"'A4-FinPerf RE'!E45","v":44308645.99000001},{"$f":"'A4-FinPerf RE'!F45","v":64870266},{"$f":"'A4-FinPerf RE'!G45","v":107027174},{"$f":"'A4-FinPerf RE'!H45","v":107027174},{"$f":"'A4-FinPerf RE'!I45","v":107275182.34000003},{"$f":"'A4-FinPerf RE'!J45","v":141638004},{"$f":"'A4-FinPerf RE'!K45","v":92529632},{"$f":"'A4-FinPerf RE'!L45","v":92696873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0464"]
["Appropriations to Reserves",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not on Chart"]
["Transfers from Reserves",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0465"]
["Depreciation offsets",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0466"]
["Other adjustments",null,644527000,1011002795,-44905482.990000002,35250,0,0,0,41982126.377399899,42939637.373800002,41565352.880799502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0467"]
["Accumulated Surplus/(Deficit)",1,{"$f":"SUM(C57:C62)","v":704476611.65999997},{"$f":"SUM(D57:D62)","v":880545750},{"$f":"SUM(E57:E62)","v":924869243},919804698.03999996,924630225.2335,925206657.28349996,925714581.41349995,1127595531.9773998,1098324179.0037999,1116374233.7007997]
["Reserves"]
["Housing Development Fund",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0471"]
["Capital replacement",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0472"]
["Self-insurance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0473"]
["Other reserves",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0474"]
["Revaluation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},{"$f":"-SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA3Code,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0475"]
["Total Reserves",2,{"$f":"SUM(C65:C69)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"'A6-FinPos'!A48","v":"TOTAL COMMUNITY WEALTH/EQUITY"},2,{"$f":"C63+C70","v":704476611.65999997},880545750,924869243,919804698.03999996,924630225.2335,925206657.28349996,925714581.41349995,1127595531.9773998,1098324179.0037999,1116374233.7007997]
[]
["Total capital expenditure includes expenditure on nationally significant priorities:"]
["Provision of basic services"]
[]
[]
[{"$f":"head27a","v":"References"}]
[{"$f":"\"1. Must reconcile with \"&'Template names'!F103","v":"1. Must reconcile with Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
[{"$f":"\"2. Must reconcile with \"&'Template names'!F105","v":"2. Must reconcile with Table A6 Budgeted Financial Position"}]
["3. Leases treated as assets to be depreciated as the same as purchased/constructed assets.  Includes PPP asset element accounted for as finance leases"]
["4. Borrowing must reconcile to Table A17"]
["5. Trade Payable should only include Trade Payables from Exchance Transactions (\"True Creditors\")"]
["check",null,{"$f":"C71-'A6-FinPos'!C48","v":-239511.81000006199},{"$f":"D71-'A6-FinPos'!D48","v":-611682},{"$f":"E71-'A6-FinPos'!E48","v":-596837},{"$f":"F71-'A6-FinPos'!F48","v":35256.200000286102},{"$f":"G71-'A6-FinPos'!G48","v":672508.23350000381},{"$f":"H71-'A6-FinPos'!H48","v":412592.28350007534},{"$f":"I71-'A6-FinPos'!I48","v":1256864.4135000706},{"$f":"J71-'A6-FinPos'!J48","v":-271505108.34260011},{"$f":"K71-'A6-FinPos'!K48","v":-313830807.51620007},{"$f":"L71-'A6-FinPos'!L48","v":-378365558.32920051}]
[null,null,{"$f":"TREND(D84:H84)","v":0},{"$f":"TREND(E84:H84)","v":0},{"$f":"E74","v":0},{"$f":"H74","v":0},{"$f":"J74","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0}]

{"sheet":"SA4","index":23,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[1,3,2,3]]}
[{"$f":"muni&\" - \"&TableA4","v":"LIM331 Greater Giyani - Supporting Table SA4 Reconciliation of IDP strategic objectives and budget (revenue)"}]
["Strategic Objective","Goal","Goal\nCode",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[]
[]
["Financial Viability","Responsive, accountable, effective and efficient local government",9,null,371804177.43000001,413076798.00000006,419791238.81,412636000,470375431,470375431,554742710,525230402,556069734]
["Infrastructure Development and Basic Service Delivery","Responsive, accountable, effective and efficient local government",9,null,9732980.2300000004,11722902,643624.74000000011,22990000,16822173,16822173,23544590,21604401,22669412]
["Institutional Development and Transformation","Responsive, accountable, effective and efficient local government",9,null,560280,580464,608486.87,800000,33050000,33050000,20803700,659806,705636]
["Local Economic Development","Responsive, accountable, effective and efficient local government",9,null,546403,561543,592894.57000000309,635000,308000,308000,665742,697698,731187]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allocations to other priorities",null,null,2]
[{"$f":"'A4-FinPerf RE'!A21","v":"Total Revenue (excluding capital transfers and contributions)"},null,null,1,{"$f":"SUM(E4:E21)","v":382643840.66000003},425941707.00000006,421636244.99000001,437061000,520555604,520555604,599756742,548192307,580175969]
[{"$f":"head27a","v":"References"}]
[{"$f":"\"1. Total revenue must reconcile to \"&'Template names'!F103","v":"1. Total revenue must reconcile to Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
["2. Balance of allocations not directly linked to an IDP strategic objective"]
["check op revenue balance",null,null,null,{"$f":"E22-'A4-FinPerf RE'!C59","v":-0.3399999737739563},{"$f":"F22-'A4-FinPerf RE'!D59","v":0},{"$f":"G22-'A4-FinPerf RE'!E59","v":0},{"$f":"H22-'A4-FinPerf RE'!F59","v":0},{"$f":"I22-'A4-FinPerf RE'!G59","v":1},{"$f":"J22-'A4-FinPerf RE'!H59","v":1},{"$f":"K22-'A4-FinPerf RE'!J59","v":0},{"$f":"L22-'A4-FinPerf RE'!K59","v":1},{"$f":"M22-'A4-FinPerf RE'!L59","v":1}]

{"sheet":"SA5","index":24,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[1,3,2,3]]}
[{"$f":"muni&\" - \"&TableA5","v":"LIM331 Greater Giyani - Supporting Table SA5 Reconciliation of IDP strategic objectives and budget (operating expenditure)"}]
["Strategic Objective","Goal","Goal\nCode",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["MUNICIPAL GOOD GOVERNANCE & ADMINISTRATION","COUNCIL & MANAGEMENT SERVICES",null,null,48105512,47027712,45913967.243823245,51442298.929999992,48591241.220000006,48591241.220000006,55060635,58123113,61260980]
[null,"CORPORATE SUPPORT SERVICES",null,null,60263103,50172505.450000003,57109063.053525366,66274318.430000007,57547604.740000002,57547604.740000002,63308916,66722684,72871324]
[null,"STRATEGIC MANAGEMENT & MUNICIPAL PLANNING",9,null,8715348,6964497,14554199.387937011,19510138.310000002,15508377.630000003,15508377.630000003,17478707,11325480,12031092]
["COMMUNITY SERVICES & PUBLIC SAFETY","COMMUNITY AND SOCIAL SERVICES",14,null,25413386,24384462,26299475.484238524,31171781.969999999,{"$f":"27089793.52+298000","v":27387793.52},27387793.52,34551335,40240984,37312204]
[null,"PUBLIC SAFETY",12,null,null,0,135175,100000,130000,130000,140000,140000,143000]
[null,"VEHICLE LICENSING & TESTING",11,null,12157715,12361505,14387976.548457032,16903663.129999995,17371186.27,17371186.27,18088153,19044664,20125807]
["INFRASTRUCTURE & BASIC SERVICE DELIVERY","HOUSING DEVELOPMENT SUPPORT",4,null,944669,1114778,1126370.1134448242,1277793.17,1171930.8800000001,1171930.8800000001,1235789.18,1296512,1385749]
[null,"WASTE WATER MANAGEMENT SERVICES",10]
[null,"ROADS NETWORKS",9,null,19082244,29388890,27506179.250544354,41946946.24000001,63823077.760000005,63823077.760000005,65859642,67273204,72027567]
[null,"PUBLIC TRANSPORT SERVICES",7,null,788522,671953,716297.12920898455,1508503.79,780399.52999999991,780399.52999999991,1652356,1713341,1820928]
[null,"WATER DISTRIBUTION",5,null,null,226696.46,17143.109999999997,0,0,0,0,0,0]
[null,"ELECTRICITY PROVISION",3,null,35597729,32394539,42237695.417647034,35287529.57,{"$f":"45405631.32+4910000","v":50315631.32},50315631.32,38265358,48102587,54196298]
["ECONMIC DEVELOPMENT","LOCAL ECONOMIC DEVELOPMENT",12,null,2329010,4239630,116990.5597265625,1260000,880000,880000,1383000,0,0]
["MUNICIPAL FINANCIAL VIABILITY ","FINANCIAL VIABILITY & MANAGEMENT",11,null,109296991,347451584.09000003,147207066.7005111,105507766.89999999,130021185.03000002,130021185.03000002,161094846.81999999,141680105.00000003,154304146]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allocations to other priorities"]
[{"$f":"'A4-FinPerf RE'!A35","v":"Total Expenditure"},null,null,1,{"$f":"SUM(E4:E33)","v":322694229},556398752,377327598.99906409,372190740.44,413528427.9000001,413528427.9000001,458118738,455662674,487479095]
[{"$f":"head27a","v":"References"}]
[{"$f":"\"1. Total expenditure must reconcile to \"&'Template names'!F103","v":"1. Total expenditure must reconcile to Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
["2. Balance of allocations not directly linked to an IDP strategic objective"]
["check op expenditure balance",null,null,null,{"$f":"E34-'A4-FinPerf RE'!C35","v":-0.34000003337860107},{"$f":"F34-'A4-FinPerf RE'!D35","v":0},{"$f":"G34-'A4-FinPerf RE'!E35","v":-9.3591213226318359E-4},{"$f":"H34-'A4-FinPerf RE'!F35","v":6.4399999976158142},{"$f":"I34-'A4-FinPerf RE'!G35","v":-1.0999999046325684},{"$f":"J34-'A4-FinPerf RE'!H35","v":-1.0999999046325684},{"$f":"K34-'A4-FinPerf RE'!J35","v":0},{"$f":"L34-'A4-FinPerf RE'!K35","v":0},{"$f":"M34-'A4-FinPerf RE'!L35","v":0}]

{"sheet":"SA6","index":25,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[1,3,2,3]]}
[{"$f":"muni&\" - \"&TableA6","v":"LIM331 Greater Giyani - Supporting Table SA6 Reconciliation of IDP strategic objectives and budget (capital expenditure)"}]
["Strategic Objective","Goal","Goal Code",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[]
["MUNICIPAL GOOD GOVERNANCE & ADMINISTRATION","COUNCIL & MANAGEMENT SERVICES",null,null,0,0,0,0,0,0]
[null,"CORPORATE SUPPORT SERVICES",9,null,3149348,4580827,581251,27900000,23938000,23938000,8000000,4500000,6000000]
[null,"STRATEGIC MANAGEMENT & MUNICIPAL PLANNING",9,null,0,0,0,1166666,100000,100000,1300000,1200000,1000000]
["COMMUNITY SERVICES & PUBLIC SAFETY","COMMUNITY AND SOCIAL SERVICES",13,null,2020672,34365972.009999998,7438669,37950780,22746435.09,22746435.09,500000,0,0]
[null,"PUBLIC SAFETY",6,null,null,0,0,50000,0,0,19000000,0,0]
[null,"VEHICLE LICENSING & TESTING",12,null,0,0,0,600000,700000,700000,93118004,52171675,46078921]
["INFRASTRUCTURE & BASIC SERVICE DELIVERY","HOUSING DEVELOPMENT SUPPORT",11,null,null,null,null,null,null,null,2700000,30737958,34797950]
[null,"WASTE WATER MANAGEMENT SERVICES",9,null,null,null,null,null,null,null,4100000,300000,350000]
[null,"ROADS NETWORKS",12,null,25353565,65247015,68649710,38002820,55292739.769999996,55292739.769999996,1170000,1170000,1170000]
[null,"PUBLIC TRANSPORT SERVICES",9,null,null,0,0,0,1000000,1000000,6950000,2450000,3300000]
[null,"WATER DISTRIBUTION",6,null,null,null,null,null,null,null,{"$f":"1800000","v":1800000},0,0]
[null,"ELECTRICITY PROVISION",null,null,0,0,115814,1700000,300000,300000]
["ECONMIC DEVELOPMENT","LOCAL ECONOMIC DEVELOPMENT",null,null,null,0,0,0,0,0]
["MUNICIPAL FINANCIAL VIABILITY ","FINANCIAL VIABILITY & MANAGEMENT",null,null,null,31470443.989999998,2417221,2500000,2950000,2950000]
[]
["To regravel access roads as per the roads maintenance plan","An efficient, effective and development-oriented public service",12,null,null,null,null,0,0,0,0,0,0]
["Total Capital Expenditure",null,null,1,{"$f":"SUM(E4:E20)","v":30523585},135664258,79202665,109870266,107027174.86,107027174.86,138638004,92529633,92696871]
[{"$f":"head27a","v":"References"}]
["1. Total capital expenditure must reconcile to Budgeted Capital Expenditure"]
["2. Goal code must be used on Table SA36"]
["3. Balance of allocations not directly linked to an IDP strategic objective"]
["check capital balance",null,null,null,{"$f":"E21-'A5-Capex'!C40","v":-0.88000000268220901},{"$f":"F21-'A5-Capex'!D40","v":0},{"$f":"G21-'A5-Capex'!E40","v":0},{"$f":"H21-'A5-Capex'!F40","v":0},{"$f":"I21-'A5-Capex'!G40","v":0},{"$f":"J21-'A5-Capex'!H40","v":0},{"$f":"K21-'A5-Capex'!J40","v":0},{"$f":"L21-'A5-Capex'!K40","v":0},{"$f":"M21-'A5-Capex'!L40","v":0}]

{"sheet":"SA7","index":26,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,0,2,0],[1,5,1,7],[1,8,1,10],[87,0,87,10],[67,0,67,10],[72,0,73,0],[72,1,73,1],[72,5,72,7],[72,8,72,10]]}
[{"$f":"muni&\" - \"&TableA7","v":"LIM331 Greater Giyani - Supporting Table SA7 Measureable performance objectives"}]
["Description","Unit of measurement",{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Vote 650 - INFRASTRUCTURE DEVELOPMENT"]
["Function 1 - (COUNCIL SERVICES)"]
["Sub-function 6801 - SPEAKER",null,0,0,0,0,0,0,1.5937891210656269E-2,1.4480743781736083E-2,1.5071680864325785E-2]
["Insert measure/s description"]
[]
["Sub-function 6083 - MAYOR",null,0,0,0,0,0,0,1.1984344151570781E-2,1.0607937561569586E-2,1.1036775399958445E-2]
["Insert measure/s description"]
[]
["Sub-function 6085 - COUNCILLORS - OTHER",null,0.11262971175166298,9.5612186242575212E-2,9.5612186242575212E-2,9.5249662790623357E-2,8.4565790014020953E-2,8.4565790014020953E-2,6.2974710163931177E-2,5.7195766972065902E-2,5.9534593808435489E-2]
["Insert measure/s description"]
[]
["Function 1 - (MANAGEMENT)"]
["6053 - MANAGEMENT",null,4.0354767184035474E-2,2.963821003675382E-2,2.963821003675382E-2,3.1521885048359982E-2,2.4375362990513853E-2,2.4375362990513853E-2,2.36371643319792E-2,2.2674519387284851E-2,2.3598587159775607E-2]
["Insert measure/s description"]
[]
["Sub-function 6055 - PROJECT MANAGEMENT",null,4.8957871396895789E-3,7.2201222804786705E-3,7.2201222804786705E-3,6.3030984907083646E-3,7.1982118867293613E-3,7.1982118867293613E-3,5.6458037477053087E-3,5.6865986529737308E-3,5.9214627051734888E-3]
["Insert measure/s description"]
[]
["Sub-function 6057 - MANAGEMENT SUPPORT",null,1.7463414634146343E-2,1.9213015380863629E-2,1.9213015380863629E-2,2.0974103598391622E-2,1.5317466370212191E-2,1.5317466370212191E-2,9.8467567554194266E-3,1.2024302281826984E-2,1.2516102223145647E-2]
["Insert measure/s description"]
[]
["Vote 611 - CORPORATE SERVICES"]
["Function 1 - (CORPORATE SUPPORT SERVICES)"]
["Sub-function 6103 - HUMAN RESOURCES",null,1.597339246119734E-2,1.558118065111742E-2,1.558118065111742E-2,1.5080131176045669E-2,1.4191095806029603E-2,1.4191095806029603E-2,1.2409882383212022E-2,1.2671179303317676E-2,1.3189279035944317E-2]
["Insert measure/s description"]
[]
["Sub-function 6105 - INFORMATION TECHNOLOGY",null,4.2217294900221726E-3,8.3175111916250072E-3,8.3175111916250072E-3,5.4145278109837573E-3,1.1251972615115659E-2,1.1251972615115659E-2,6.0317570275659708E-3,5.2891709404238943E-3,5.5100768751298566E-3]
["Insert measure/s description"]
[]
["Sub-functin 6107 - PROPERTY SERVICES",null,3.2771618625277159E-2,4.8206727168214038E-2,4.8206727168214038E-2,5.1677736510026787E-2,6.0994139353158235E-2,6.0994139353158235E-2,6.5636798171175223E-2,9.6405815974057271E-2,0.10513193434448369]
["Insert measure/s description"]
[]
["Function 2 - (name)"]
["Sub-function 6109 - 0THER ADMINISTRATION",null,4.0886917960088691E-2,4.8023829016356323E-2,4.8023829016356323E-2,4.9120698582761732E-2,4.8023278324993104E-2,4.8023278324993104E-2,3.979277277742866E-2,3.7053792263689059E-2,3.8570538125908993E-2]
["Insert measure/s description"]
[]
["Sub-function 6351 - SECURITY SERVICES",null,1.6E-2,1.5494086293089933E-2,1.5494086293089933E-2,1.7924835870128043E-2,1.141623498905895E-2,1.141623498905895E-2,1.734315699886688E-2,1.3381475640640789E-2,1.3928942447537918E-2]
["Insert measure/s description"]
[]
["Sub-function 6111 - FLEET & MACHINERY",null,1.1538802660753879E-2,1.163580623247226E-2,1.163580623247226E-2,2.2163126234569876E-2,2.4938548272605141E-2,2.4938548272605141E-2,1.8308040198518533E-2,1.6539757569095346E-2,1.721587367546229E-2]
["Insert measure/s description"]
[]
["Vote 610 - BUDGET & TREASURY"]
["Function 1 - (FINANCIAL MANAGEMENT)"]
["Sub-function 6113 - ASSETS & SUPPLY CHAIN",null,5.1148558758314859E-2,4.254559389642739E-2,4.254559389642739E-2,4.3015770531416406E-2,3.7047031837567981E-2,3.7047031837567981E-2,3.5225658965744172E-2,3.0563882276837998E-2,3.1813837523374196E-2]
["Insert measure/s description"]
[]
["Sub-function 6115 - REVENUE",null,0.166980044345898,0.12700970231148426,0.12700970231148426,0.13332395752760004,0.10609589402730275,0.10609589402730275,9.5483851813733006E-2,9.7310598213266472E-2,0.10129233326407645]
["Insert measure/s description"]
[]
["Sub-function 6117 - EXPENDITURE",null,1.4004434589800444E-2,2.0493302443867687E-2,2.0493302443867687E-2,1.5418938701408289E-2,2.2709273197660435E-2,2.2709273197660435E-2,7.5161927193377435E-3,6.7900947484578538E-3,7.0683565343860376E-3]
["Insert measure/s description"]
[]
["Function 2 - (name)"]
["Sub-function 6119 - BUDGET & REPORTING",null,1.1334811529933481E-2,1.5737950495566897E-2,1.5737950495566897E-2,1.5406153511771964E-2,1.4161763239254015E-2,1.4161763239254015E-2,1.2543481595471482E-2,1.2070809780104092E-2,1.2532723872844379E-2]
["Insert measure/s description"]
[]
["Sub-function 6121 - PAYROLL ADMINISTRATION",null,3.9290465631929049E-3,2.9612081729345572E-3,2.9612081729345572E-3,2.9597714008093023E-3,2.604731929672238E-3,2.604731929672238E-3,2.488903843204006E-3,2.2069921909682439E-3,2.297943070849782E-3]
["Insert measure/s description"]
[]
["Sub-function 3 - (name)"]
["Insert measure/s description"]
[]
["And so on for the rest of the Votes"]
["1. Include a measurable performance objective for each revenue source (within a relevant function) and each vote (MFMA s17(3)(b))"]
["2. Include all Basic Services performance targets from 'Basic Service Delivery' to ensure Table SA7 represents all strategic responsibilities"]
["3. Only include prior year comparative information for individual measures where relevant activity occurred in that year/s"]
[]
[{"$f":"muni&\" - \"&\"Entities measureable performance objectives\"","v":"LIM331 Greater Giyani - Entities measureable performance objectives"}]
[{"$f":"A2","v":"Description"},"Unit of measurement",{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Entity 1 - (name of entity)"]
["Insert measure/s description"]
[]
[]
["Entity 2 - (name of entity)"]
[{"$f":"$A$10","v":"Insert measure/s description"}]
[]
[]
["Entity 3 - (name of entity)"]
[{"$f":"$A$10","v":"Insert measure/s description"}]
[]
[]
["And so on for the rest of the Entities"]
["1. Include a measurable performance objective as agreed with the parent municipality (MFMA s87(5)(d))"]
["2. Only include prior year comparative information for individual measures where relevant activity occurred in that year/s"]

{"sheet":"SA8","index":27,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[[28,0,30,0],[1,0,2,0],[1,9,1,11],[1,1,2,1],[1,5,1,8],[25,0,27,0]]}
[{"$f":"muni&\" - \"&TableA8","v":"LIM331 Greater Giyani - Supporting Table SA8 Performance indicators and benchmarks"}]
["Description of financial indicator","Basis of calculation",{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Borrowing Management"]
[]
["Credit Rating"]
["Capital Charges to Operating Expenditure","Interest & Principal Paid /Operating Expenditure",{"$f":"IF(ISERROR(('A4-FinPerf RE'!C28-'A7-CFlow'!C35)/'A4-FinPerf RE'!C35),0,(('A4-FinPerf RE'!C28-'A7-CFlow'!C35)/'A4-FinPerf RE'!C35))","v":1.0098172522839325E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!D28-'A7-CFlow'!D35)/'A4-FinPerf RE'!D35),0,(('A4-FinPerf RE'!D28-'A7-CFlow'!D35)/'A4-FinPerf RE'!D35))","v":0.24362425600839593},{"$f":"IF(ISERROR(('A4-FinPerf RE'!E28-'A7-CFlow'!E35)/'A4-FinPerf RE'!E35),0,(('A4-FinPerf RE'!E28-'A7-CFlow'!E35)/'A4-FinPerf RE'!E35))","v":5.4509688807576461E-3},{"$f":"IF(ISERROR(('A4-FinPerf RE'!F28-'A7-CFlow'!F35)/'A4-FinPerf RE'!F35),0,(('A4-FinPerf RE'!F28-'A7-CFlow'!F35)/'A4-FinPerf RE'!F35))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!G28-'A7-CFlow'!G35)/'A4-FinPerf RE'!G35),0,(('A4-FinPerf RE'!G28-'A7-CFlow'!G35)/'A4-FinPerf RE'!G35))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!H28-'A7-CFlow'!H35)/'A4-FinPerf RE'!H35),0,(('A4-FinPerf RE'!H28-'A7-CFlow'!H35)/'A4-FinPerf RE'!H35))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!I28-'A7-CFlow'!I35)/'A4-FinPerf RE'!I35),0,(('A4-FinPerf RE'!I28-'A7-CFlow'!I35)/'A4-FinPerf RE'!I35))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!J28-'A7-CFlow'!J35)/'A4-FinPerf RE'!J35),0,(('A4-FinPerf RE'!J28-'A7-CFlow'!J35)/'A4-FinPerf RE'!J35))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!K28-'A7-CFlow'!K35)/'A4-FinPerf RE'!K35),0,(('A4-FinPerf RE'!K28-'A7-CFlow'!K35)/'A4-FinPerf RE'!K35))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!L28-'A7-CFlow'!L35)/'A4-FinPerf RE'!L35),0,(('A4-FinPerf RE'!L28-'A7-CFlow'!L35)/'A4-FinPerf RE'!L35))","v":0}]
["Capital Charges to Own Revenue","Finance charges & Repayment of borrowing /Own Revenue",{"$f":"IF(ISERROR(('A4-FinPerf RE'!C28-'A7-CFlow'!C35)/('A4-FinPerf RE'!C21-'A4-FinPerf RE'!C18)),0,(('A4-FinPerf RE'!C28-'A7-CFlow'!C35)/('A4-FinPerf RE'!C21-'A4-FinPerf RE'!C18)))","v":4.8522769646578354E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!D28-'A7-CFlow'!D35)/('A4-FinPerf RE'!D21-'A4-FinPerf RE'!D18)),0,(('A4-FinPerf RE'!D28-'A7-CFlow'!D35)/('A4-FinPerf RE'!D21-'A4-FinPerf RE'!D18)))","v":1.6536599234522384},{"$f":"IF(ISERROR(('A4-FinPerf RE'!E28-'A7-CFlow'!E35)/('A4-FinPerf RE'!E21-'A4-FinPerf RE'!E18)),0,(('A4-FinPerf RE'!E28-'A7-CFlow'!E35)/('A4-FinPerf RE'!E21-'A4-FinPerf RE'!E18)))","v":2.3053998250803839E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!F28-'A7-CFlow'!F35)/('A4-FinPerf RE'!F21-'A4-FinPerf RE'!F18)),0,(('A4-FinPerf RE'!F28-'A7-CFlow'!F35)/('A4-FinPerf RE'!F21-'A4-FinPerf RE'!F18)))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!G28-'A7-CFlow'!G35)/('A4-FinPerf RE'!G21-'A4-FinPerf RE'!G18)),0,(('A4-FinPerf RE'!G28-'A7-CFlow'!G35)/('A4-FinPerf RE'!G21-'A4-FinPerf RE'!G18)))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!H28-'A7-CFlow'!H35)/('A4-FinPerf RE'!H21-'A4-FinPerf RE'!H18)),0,(('A4-FinPerf RE'!H28-'A7-CFlow'!H35)/('A4-FinPerf RE'!H21-'A4-FinPerf RE'!H18)))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!I28-'A7-CFlow'!I35)/('A4-FinPerf RE'!I21-'A4-FinPerf RE'!I18)),0,(('A4-FinPerf RE'!I28-'A7-CFlow'!I35)/('A4-FinPerf RE'!I21-'A4-FinPerf RE'!I18)))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!J28-'A7-CFlow'!J35)/('A4-FinPerf RE'!J21-'A4-FinPerf RE'!J18)),0,(('A4-FinPerf RE'!J28-'A7-CFlow'!J35)/('A4-FinPerf RE'!J21-'A4-FinPerf RE'!J18)))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!K28-'A7-CFlow'!K35)/('A4-FinPerf RE'!K21-'A4-FinPerf RE'!K18)),0,(('A4-FinPerf RE'!K28-'A7-CFlow'!K35)/('A4-FinPerf RE'!K21-'A4-FinPerf RE'!K18)))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!L28-'A7-CFlow'!L35)/('A4-FinPerf RE'!L21-'A4-FinPerf RE'!L18)),0,(('A4-FinPerf RE'!L28-'A7-CFlow'!L35)/('A4-FinPerf RE'!L21-'A4-FinPerf RE'!L18)))","v":0}]
["Borrowed funding of 'own' capital expenditure","Borrowing/Capital expenditure excl. transfers and grants and contributions",{"$f":"IF(ISERROR(C49/C48),0,(C49/C48))","v":0},{"$f":"IF(ISERROR(D49/D48),0,(D49/D48))","v":0},{"$f":"IF(ISERROR(E49/E48),0,(E49/E48))","v":0},0,0,0,0,0,0,0]
["Safety of Capital"]
["Gearing","Long Term Borrowing/ Funds & Reserves",{"$f":"IF(ISERROR(('A6-FinPos'!C37/'A6-FinPos'!C46)),0,(('A6-FinPos'!C37/'A6-FinPos'!C46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!D37/'A6-FinPos'!D46)),0,(('A6-FinPos'!D37/'A6-FinPos'!D46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!E37/'A6-FinPos'!E46)),0,(('A6-FinPos'!E37/'A6-FinPos'!E46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!F37/'A6-FinPos'!F46)),0,(('A6-FinPos'!F37/'A6-FinPos'!F46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!G37/'A6-FinPos'!G46)),0,(('A6-FinPos'!G37/'A6-FinPos'!G46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!H37/'A6-FinPos'!H46)),0,(('A6-FinPos'!H37/'A6-FinPos'!H46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!I37/'A6-FinPos'!I46)),0,(('A6-FinPos'!I37/'A6-FinPos'!I46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!J37/'A6-FinPos'!J46)),0,(('A6-FinPos'!J37/'A6-FinPos'!J46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!K37/'A6-FinPos'!K46)),0,(('A6-FinPos'!K37/'A6-FinPos'!K46)))","v":0},{"$f":"IF(ISERROR(('A6-FinPos'!L37/'A6-FinPos'!L46)),0,(('A6-FinPos'!L37/'A6-FinPos'!L46)))","v":0}]
["Liquidity"]
["Current Ratio","Current assets/current liabilities",{"$f":"IF(ISERROR('A6-FinPos'!C12/'A6-FinPos'!C34),0,('A6-FinPos'!C12/'A6-FinPos'!C34))","v":3.0472847489005184},{"$f":"IF(ISERROR('A6-FinPos'!D12/'A6-FinPos'!D34),0,('A6-FinPos'!D12/'A6-FinPos'!D34))","v":1.1539720594359157},{"$f":"IF(ISERROR('A6-FinPos'!E12/'A6-FinPos'!E34),0,('A6-FinPos'!E12/'A6-FinPos'!E34))","v":1.8484125165455281},{"$f":"IF(ISERROR('A6-FinPos'!F12/'A6-FinPos'!F34),0,('A6-FinPos'!F12/'A6-FinPos'!F34))","v":0.83497225171510736},{"$f":"IF(ISERROR('A6-FinPos'!G12/'A6-FinPos'!G34),0,('A6-FinPos'!G12/'A6-FinPos'!G34))","v":1.839385374995008},{"$f":"IF(ISERROR('A6-FinPos'!H12/'A6-FinPos'!H34),0,('A6-FinPos'!H12/'A6-FinPos'!H34))","v":1.839385374995008},{"$f":"IF(ISERROR('A6-FinPos'!I12/'A6-FinPos'!I34),0,('A6-FinPos'!I12/'A6-FinPos'!I34))","v":1.839385374995008},{"$f":"IF(ISERROR('A6-FinPos'!J12/'A6-FinPos'!J34),0,('A6-FinPos'!J12/'A6-FinPos'!J34))","v":214.77148538814743},{"$f":"IF(ISERROR('A6-FinPos'!K12/'A6-FinPos'!K34),0,('A6-FinPos'!K12/'A6-FinPos'!K34))","v":263.08888045900926},{"$f":"IF(ISERROR('A6-FinPos'!L12/'A6-FinPos'!L34),0,('A6-FinPos'!L12/'A6-FinPos'!L34))","v":311.54081768102662}]
["Current Ratio adjusted for aged debtors","Current assets less debtors > 90 days/current liabilities",{"$f":"IF(ISERROR(('A6-FinPos'!C12-'SA8'!C45)/'A6-FinPos'!C34),0,(('A6-FinPos'!C12-'SA8'!C45)/'A6-FinPos'!C34))","v":3.0472847489005184},{"$f":"IF(ISERROR(('A6-FinPos'!D12-'SA8'!D45)/'A6-FinPos'!D34),0,(('A6-FinPos'!D12-'SA8'!D45)/'A6-FinPos'!D34))","v":1.1539720594359157},{"$f":"IF(ISERROR(('A6-FinPos'!E12-'SA8'!E45)/'A6-FinPos'!E34),0,(('A6-FinPos'!E12-'SA8'!E45)/'A6-FinPos'!E34))","v":1.8484125165455281},{"$f":"IF(ISERROR(('A6-FinPos'!F12-'SA8'!F45)/'A6-FinPos'!F34),0,(('A6-FinPos'!F12-'SA8'!F45)/'A6-FinPos'!F34))","v":0.83497225171510736},{"$f":"IF(ISERROR(('A6-FinPos'!G12-'SA8'!G45)/'A6-FinPos'!G34),0,(('A6-FinPos'!G12-'SA8'!G45)/'A6-FinPos'!G34))","v":1.839385374995008},{"$f":"IF(ISERROR(('A6-FinPos'!H12-'SA8'!H45)/'A6-FinPos'!H34),0,(('A6-FinPos'!H12-'SA8'!H45)/'A6-FinPos'!H34))","v":1.839385374995008},{"$f":"IF(ISERROR(('A6-FinPos'!I12-'SA8'!I45)/'A6-FinPos'!I34),0,(('A6-FinPos'!I12-'SA8'!I45)/'A6-FinPos'!I34))","v":1.839385374995008},{"$f":"IF(ISERROR(('A6-FinPos'!J12-'SA8'!J45)/'A6-FinPos'!J34),0,(('A6-FinPos'!J12-'SA8'!J45)/'A6-FinPos'!J34))","v":214.77148538814743},{"$f":"IF(ISERROR(('A6-FinPos'!K12-'SA8'!K45)/'A6-FinPos'!K34),0,(('A6-FinPos'!K12-'SA8'!K45)/'A6-FinPos'!K34))","v":263.08888045900926},{"$f":"IF(ISERROR(('A6-FinPos'!L12-'SA8'!L45)/'A6-FinPos'!L34),0,(('A6-FinPos'!L12-'SA8'!L45)/'A6-FinPos'!L34))","v":311.54081768102662}]
["Liquidity Ratio","Monetary Assets/Current Liabilities",{"$f":"IF(ISERROR(('A6-FinPos'!C6+'A6-FinPos'!C7)/'A6-FinPos'!C34),0,(('A6-FinPos'!C6+'A6-FinPos'!C7)/'A6-FinPos'!C34))","v":2.1578674484120457},{"$f":"IF(ISERROR(('A6-FinPos'!D6+'A6-FinPos'!D7)/'A6-FinPos'!D34),0,(('A6-FinPos'!D6+'A6-FinPos'!D7)/'A6-FinPos'!D34))","v":0.18594128404082766},{"$f":"IF(ISERROR(('A6-FinPos'!E6+'A6-FinPos'!E7)/'A6-FinPos'!E34),0,(('A6-FinPos'!E6+'A6-FinPos'!E7)/'A6-FinPos'!E34))","v":0.54533147279859895},{"$f":"IF(ISERROR(('A6-FinPos'!F6+'A6-FinPos'!F7)/'A6-FinPos'!F34),0,(('A6-FinPos'!F6+'A6-FinPos'!F7)/'A6-FinPos'!F34))","v":0.26822367933807328},{"$f":"IF(ISERROR(('A6-FinPos'!G6+'A6-FinPos'!G7)/'A6-FinPos'!G34),0,(('A6-FinPos'!G6+'A6-FinPos'!G7)/'A6-FinPos'!G34))","v":0.53629769537250171},{"$f":"IF(ISERROR(('A6-FinPos'!H6+'A6-FinPos'!H7)/'A6-FinPos'!H34),0,(('A6-FinPos'!H6+'A6-FinPos'!H7)/'A6-FinPos'!H34))","v":0.53629769537250171},{"$f":"IF(ISERROR(('A6-FinPos'!I6+'A6-FinPos'!I7)/'A6-FinPos'!I34),0,(('A6-FinPos'!I6+'A6-FinPos'!I7)/'A6-FinPos'!I34))","v":0.53629769537250171},{"$f":"IF(ISERROR(('A6-FinPos'!J6+'A6-FinPos'!J7)/'A6-FinPos'!J34),0,(('A6-FinPos'!J6+'A6-FinPos'!J7)/'A6-FinPos'!J34))","v":144.55885508303652},{"$f":"IF(ISERROR(('A6-FinPos'!K6+'A6-FinPos'!K7)/'A6-FinPos'!K34),0,(('A6-FinPos'!K6+'A6-FinPos'!K7)/'A6-FinPos'!K34))","v":192.3153173873045},{"$f":"IF(ISERROR(('A6-FinPos'!L6+'A6-FinPos'!L7)/'A6-FinPos'!L34),0,(('A6-FinPos'!L6+'A6-FinPos'!L7)/'A6-FinPos'!L34))","v":241.13387992667279}]
["Revenue Management"]
["Annual Debtors Collection Rate (Payment Level %)","Last 12 Mths Receipts/Last 12 Mths Billing",null,{"$f":"IF(ISERROR(('A7-CFlow'!C6+'A7-CFlow'!C7+'A7-CFlow'!C22+'A7-CFlow'!C23)/SUM('A4-FinPerf RE'!C5:C10)),0,('A7-CFlow'!C6+'A7-CFlow'!C7+'A7-CFlow'!C22+'A7-CFlow'!C23)/(SUM('A4-FinPerf RE'!C5:C10)))","v":0.7259661529325746},{"$f":"IF(ISERROR(('A7-CFlow'!D6+'A7-CFlow'!D7+'A7-CFlow'!D22+'A7-CFlow'!D23)/SUM('A4-FinPerf RE'!D5:D10)),0,('A7-CFlow'!D6+'A7-CFlow'!D7+'A7-CFlow'!D22+'A7-CFlow'!D23)/(SUM('A4-FinPerf RE'!D5:D10)))","v":0.47533951151694748},{"$f":"IF(ISERROR(('A7-CFlow'!E6+'A7-CFlow'!E7+'A7-CFlow'!E22+'A7-CFlow'!E23)/SUM('A4-FinPerf RE'!E5:E10)),0,('A7-CFlow'!E6+'A7-CFlow'!E7+'A7-CFlow'!E22+'A7-CFlow'!E23)/(SUM('A4-FinPerf RE'!E5:E10)))","v":0.52092722120431934},{"$f":"IF(ISERROR(('A7-CFlow'!F6+'A7-CFlow'!F7+'A7-CFlow'!F22+'A7-CFlow'!F23)/SUM('A4-FinPerf RE'!F5:F10)),0,('A7-CFlow'!F6+'A7-CFlow'!F7+'A7-CFlow'!F22+'A7-CFlow'!F23)/(SUM('A4-FinPerf RE'!F5:F10)))","v":0.5285966149506347},{"$f":"IF(ISERROR(('A7-CFlow'!G6+'A7-CFlow'!G7+'A7-CFlow'!G22+'A7-CFlow'!G23)/SUM('A4-FinPerf RE'!G5:G10)),0,('A7-CFlow'!G6+'A7-CFlow'!G7+'A7-CFlow'!G22+'A7-CFlow'!G23)/(SUM('A4-FinPerf RE'!G5:G10)))","v":0.60068688258219738},{"$f":"IF(ISERROR(('A7-CFlow'!H6+'A7-CFlow'!H7+'A7-CFlow'!H22+'A7-CFlow'!H23)/SUM('A4-FinPerf RE'!H5:H10)),0,('A7-CFlow'!H6+'A7-CFlow'!H7+'A7-CFlow'!H22+'A7-CFlow'!H23)/(SUM('A4-FinPerf RE'!H5:H10)))","v":0.60068688258219738},{"$f":"IF(ISERROR(('A7-CFlow'!I6+'A7-CFlow'!I7+'A7-CFlow'!I22+'A7-CFlow'!I23)/SUM('A4-FinPerf RE'!I5:I10)),0,('A7-CFlow'!I6+'A7-CFlow'!I7+'A7-CFlow'!I22+'A7-CFlow'!I23)/(SUM('A4-FinPerf RE'!I5:I10)))","v":0.60068688258219738},{"$f":"IF(ISERROR(('A7-CFlow'!J6+'A7-CFlow'!J7+'A7-CFlow'!J22+'A7-CFlow'!J23)/SUM('A4-FinPerf RE'!J5:J10)),0,('A7-CFlow'!J6+'A7-CFlow'!J7+'A7-CFlow'!J22+'A7-CFlow'!J23)/(SUM('A4-FinPerf RE'!J5:J10)))","v":0.60000104949326372},{"$f":"IF(ISERROR(('A7-CFlow'!K6+'A7-CFlow'!K7+'A7-CFlow'!K22+'A7-CFlow'!K23)/SUM('A4-FinPerf RE'!K5:K10)),0,('A7-CFlow'!K6+'A7-CFlow'!K7+'A7-CFlow'!K22+'A7-CFlow'!K23)/(SUM('A4-FinPerf RE'!K5:K10)))","v":0.60000154954119755}]
["Current Debtors Collection Rate (Cash receipts % of Ratepayer & Other revenue)",null,{"$f":"IF(ISERROR(('A7-CFlow'!C6+'A7-CFlow'!C7)/SUM('A4-FinPerf RE'!C5:C10)),0,(('A7-CFlow'!C6+'A7-CFlow'!C7)/SUM('A4-FinPerf RE'!C5:C10)))","v":0.7259661529325746},{"$f":"IF(ISERROR(('A7-CFlow'!D6+'A7-CFlow'!D7)/SUM('A4-FinPerf RE'!D5:D10)),0,(('A7-CFlow'!D6+'A7-CFlow'!D7)/SUM('A4-FinPerf RE'!D5:D10)))","v":0.47533951151694748},{"$f":"IF(ISERROR(('A7-CFlow'!E6+'A7-CFlow'!E7)/SUM('A4-FinPerf RE'!E5:E10)),0,(('A7-CFlow'!E6+'A7-CFlow'!E7)/SUM('A4-FinPerf RE'!E5:E10)))","v":0.52092722120431934},{"$f":"IF(ISERROR(('A7-CFlow'!F6+'A7-CFlow'!F7)/SUM('A4-FinPerf RE'!F5:F10)),0,(('A7-CFlow'!F6+'A7-CFlow'!F7)/SUM('A4-FinPerf RE'!F5:F10)))","v":0.5285966149506347},{"$f":"IF(ISERROR(('A7-CFlow'!G6+'A7-CFlow'!G7)/SUM('A4-FinPerf RE'!G5:G10)),0,(('A7-CFlow'!G6+'A7-CFlow'!G7)/SUM('A4-FinPerf RE'!G5:G10)))","v":0.60068688258219738},{"$f":"IF(ISERROR(('A7-CFlow'!H6+'A7-CFlow'!H7)/SUM('A4-FinPerf RE'!H5:H10)),0,(('A7-CFlow'!H6+'A7-CFlow'!H7)/SUM('A4-FinPerf RE'!H5:H10)))","v":0.60068688258219738},{"$f":"IF(ISERROR(('A7-CFlow'!I6+'A7-CFlow'!I7)/SUM('A4-FinPerf RE'!I5:I10)),0,(('A7-CFlow'!I6+'A7-CFlow'!I7)/SUM('A4-FinPerf RE'!I5:I10)))","v":0.60068688258219738},{"$f":"IF(ISERROR(('A7-CFlow'!J6+'A7-CFlow'!J7)/SUM('A4-FinPerf RE'!J5:J10)),0,(('A7-CFlow'!J6+'A7-CFlow'!J7)/SUM('A4-FinPerf RE'!J5:J10)))","v":0.60000104949326372},{"$f":"IF(ISERROR(('A7-CFlow'!K6+'A7-CFlow'!K7)/SUM('A4-FinPerf RE'!K5:K10)),0,(('A7-CFlow'!K6+'A7-CFlow'!K7)/SUM('A4-FinPerf RE'!K5:K10)))","v":0.60000154954119755},{"$f":"IF(ISERROR(('A7-CFlow'!L6+'A7-CFlow'!L7)/SUM('A4-FinPerf RE'!L5:L10)),0,(('A7-CFlow'!L6+'A7-CFlow'!L7)/SUM('A4-FinPerf RE'!L5:L10)))","v":0.59999752796780703}]
["Outstanding Debtors to Revenue","Total Outstanding Debtors to Annual Revenue",{"$f":"IF(ISERROR(('A6-FinPos'!C8+'A6-FinPos'!C9+'A6-FinPos'!C10+'A6-FinPos'!C15)/'A4-FinPerf RE'!C21),0,(('A6-FinPos'!C8+'A6-FinPos'!C9+'A6-FinPos'!C10+'A6-FinPos'!C15)/'A4-FinPerf RE'!C21))","v":0.23173441764947281},{"$f":"IF(ISERROR(('A6-FinPos'!D8+'A6-FinPos'!D9+'A6-FinPos'!D10+'A6-FinPos'!D15)/'A4-FinPerf RE'!D21),0,(('A6-FinPos'!D8+'A6-FinPos'!D9+'A6-FinPos'!D10+'A6-FinPos'!D15)/'A4-FinPerf RE'!D21))","v":0.21250596991147744},{"$f":"IF(ISERROR(('A6-FinPos'!E8+'A6-FinPos'!E9+'A6-FinPos'!E10+'A6-FinPos'!E15)/'A4-FinPerf RE'!E21),0,(('A6-FinPos'!E8+'A6-FinPos'!E9+'A6-FinPos'!E10+'A6-FinPos'!E15)/'A4-FinPerf RE'!E21))","v":0.25928413853403592},{"$f":"IF(ISERROR(('A6-FinPos'!F8+'A6-FinPos'!F9+'A6-FinPos'!F10+'A6-FinPos'!F15)/'A4-FinPerf RE'!F21),0,(('A6-FinPos'!F8+'A6-FinPos'!F9+'A6-FinPos'!F10+'A6-FinPos'!F15)/'A4-FinPerf RE'!F21))","v":0.15966676940163083},{"$f":"IF(ISERROR(('A6-FinPos'!G8+'A6-FinPos'!G9+'A6-FinPos'!G10+'A6-FinPos'!G15)/'A4-FinPerf RE'!G21),0,(('A6-FinPos'!G8+'A6-FinPos'!G9+'A6-FinPos'!G10+'A6-FinPos'!G15)/'A4-FinPerf RE'!G21))","v":0.20586698515485555},{"$f":"IF(ISERROR(('A6-FinPos'!H8+'A6-FinPos'!H9+'A6-FinPos'!H10+'A6-FinPos'!H15)/'A4-FinPerf RE'!H21),0,(('A6-FinPos'!H8+'A6-FinPos'!H9+'A6-FinPos'!H10+'A6-FinPos'!H15)/'A4-FinPerf RE'!H21))","v":0.20586698515485555},{"$f":"IF(ISERROR(('A6-FinPos'!I8+'A6-FinPos'!I9+'A6-FinPos'!I10+'A6-FinPos'!I15)/'A4-FinPerf RE'!I21),0,(('A6-FinPos'!I8+'A6-FinPos'!I9+'A6-FinPos'!I10+'A6-FinPos'!I15)/'A4-FinPerf RE'!I21))","v":0.20586698515485555},{"$f":"IF(ISERROR(('A6-FinPos'!J8+'A6-FinPos'!J9+'A6-FinPos'!J10+'A6-FinPos'!J15)/'A4-FinPerf RE'!J21),0,(('A6-FinPos'!J8+'A6-FinPos'!J9+'A6-FinPos'!J10+'A6-FinPos'!J15)/'A4-FinPerf RE'!J21))","v":0.1320654264138017},{"$f":"IF(ISERROR(('A6-FinPos'!K8+'A6-FinPos'!K9+'A6-FinPos'!K10+'A6-FinPos'!K15)/'A4-FinPerf RE'!K21),0,(('A6-FinPos'!K8+'A6-FinPos'!K9+'A6-FinPos'!K10+'A6-FinPos'!K15)/'A4-FinPerf RE'!K21))","v":0.15178506932277822},{"$f":"IF(ISERROR(('A6-FinPos'!L8+'A6-FinPos'!L9+'A6-FinPos'!L10+'A6-FinPos'!L15)/'A4-FinPerf RE'!L21),0,(('A6-FinPos'!L8+'A6-FinPos'!L9+'A6-FinPos'!L10+'A6-FinPos'!L15)/'A4-FinPerf RE'!L21))","v":0.14549534412935813}]
["Longstanding Debtors Recovered","Debtors > 12 Mths Recovered/Total Debtors > 12 Months Old"]
["Creditors Management"]
["Creditors System Efficiency","% of Creditors Paid Within Terms (within`MFMA' s 65(e))",null,1,1,1,1,1,1,1,1,1]
["Creditors to Cash and Investments",null,{"$f":"IF(ISERROR('SA3'!C35/'A7-CFlow'!C40),0,('SA3'!C35/'A7-CFlow'!C40))","v":0.40929179139770272},{"$f":"IF(ISERROR('SA3'!D35/'A7-CFlow'!D40),0,('SA3'!D35/'A7-CFlow'!D40))","v":4.7754992869310637},{"$f":"IF(ISERROR('SA3'!E35/'A7-CFlow'!E40),0,('SA3'!E35/'A7-CFlow'!E40))","v":1.7354726375365166},{"$f":"IF(ISERROR('SA3'!F35/'A7-CFlow'!F40),0,('SA3'!F35/'A7-CFlow'!F40))","v":2.685024597510338},{"$f":"IF(ISERROR('SA3'!G35/'A7-CFlow'!G40),0,('SA3'!G35/'A7-CFlow'!G40))","v":0.8877514993836656},{"$f":"IF(ISERROR('SA3'!H35/'A7-CFlow'!H40),0,('SA3'!H35/'A7-CFlow'!H40))","v":0.8877514993836656},{"$f":"IF(ISERROR('SA3'!I35/'A7-CFlow'!I40),0,('SA3'!I35/'A7-CFlow'!I40))","v":0.8877514993836656},{"$f":"IF(ISERROR('SA3'!J35/'A7-CFlow'!J40),0,('SA3'!J35/'A7-CFlow'!J40))","v":0},{"$f":"IF(ISERROR('SA3'!K35/'A7-CFlow'!K40),0,('SA3'!K35/'A7-CFlow'!K40))","v":0},{"$f":"IF(ISERROR('SA3'!L35/'A7-CFlow'!L40),0,('SA3'!L35/'A7-CFlow'!L40))","v":0}]
[]
["Other Indicators"]
["Electricity Distribution Losses (2)","Total Volume Losses (kW)"]
[null,"Total Cost of Losses (Rand '000)"]
[null,"% Volume (units purchased and generated less units sold)/units purchased and generated"]
["Water Distribution Losses (2)","Total Volume Losses (kℓ)"]
[null,"Total Cost of Losses (Rand '000)"]
[null,"% Volume (units purchased and generated less units sold)/units purchased and generated"]
["Employee costs","Employee costs/(Total Revenue - capital revenue)",{"$f":"IF(ISERROR('A4-FinPerf RE'!C24/'A4-FinPerf RE'!C21),0,('A4-FinPerf RE'!C24/'A4-FinPerf RE'!C21))","v":0.41266279236600045},{"$f":"IF(ISERROR('A4-FinPerf RE'!D24/'A4-FinPerf RE'!D21),0,('A4-FinPerf RE'!D24/'A4-FinPerf RE'!D21))","v":0.3862222114224278},{"$f":"IF(ISERROR('A4-FinPerf RE'!E24/'A4-FinPerf RE'!E21),0,('A4-FinPerf RE'!E24/'A4-FinPerf RE'!E21))","v":0.36632822474819754},{"$f":"IF(ISERROR('A4-FinPerf RE'!F24/'A4-FinPerf RE'!F21),0,('A4-FinPerf RE'!F24/'A4-FinPerf RE'!F21))","v":0.43720195922661825},{"$f":"IF(ISERROR('A4-FinPerf RE'!G24/'A4-FinPerf RE'!G21),0,('A4-FinPerf RE'!G24/'A4-FinPerf RE'!G21))","v":0.30871917280939665},{"$f":"IF(ISERROR('A4-FinPerf RE'!H24/'A4-FinPerf RE'!H21),0,('A4-FinPerf RE'!H24/'A4-FinPerf RE'!H21))","v":0.30871917280939665},{"$f":"IF(ISERROR('A4-FinPerf RE'!I24/'A4-FinPerf RE'!I21),0,('A4-FinPerf RE'!I24/'A4-FinPerf RE'!I21))","v":0.30871917280939665},{"$f":"IF(ISERROR('A4-FinPerf RE'!J24/'A4-FinPerf RE'!J21),0,('A4-FinPerf RE'!J24/'A4-FinPerf RE'!J21))","v":0.32194070313455481},{"$f":"IF(ISERROR('A4-FinPerf RE'!K24/'A4-FinPerf RE'!K21),0,('A4-FinPerf RE'!K24/'A4-FinPerf RE'!K21))","v":0.37767184029055295},{"$f":"IF(ISERROR('A4-FinPerf RE'!L24/'A4-FinPerf RE'!L21),0,('A4-FinPerf RE'!L24/'A4-FinPerf RE'!L21))","v":0.37834020552711622}]
["Remuneration","Total remuneration/(Total Revenue - capital revenue)",{"$f":"IF(ISERROR('SA22'!C102/'A4-FinPerf RE'!C21),0,('SA22'!C102/'A4-FinPerf RE'!C21))","v":0.47975096769333747},{"$f":"IF(ISERROR('SA22'!D102/'A4-FinPerf RE'!D21),0,('SA22'!D102/'A4-FinPerf RE'!D21))","v":0.45204915636869547},{"$f":"IF(ISERROR('SA22'!E102/'A4-FinPerf RE'!E21),0,('SA22'!E102/'A4-FinPerf RE'!E21))","v":0.4304560840662654},{"$f":"IF(ISERROR('SA22'!F102/'A4-FinPerf RE'!F21),0,('SA22'!F102/'A4-FinPerf RE'!F21))","v":0.50076273327257792},{"$f":"IF(ISERROR('SA22'!G102/'A4-FinPerf RE'!G21),0,('SA22'!G102/'A4-FinPerf RE'!G21))","v":0.36073971118596054},{"$f":"IF(ISERROR('SA22'!H102/'A4-FinPerf RE'!H21),0,('SA22'!H102/'A4-FinPerf RE'!H21))","v":0.36073971118596054},null,{"$f":"IF(ISERROR('SA22'!I102/'A4-FinPerf RE'!J21),0,('SA22'!I102/'A4-FinPerf RE'!J21))","v":0.36832503327863514},{"$f":"IF(ISERROR('SA22'!J102/'A4-FinPerf RE'!K21),0,('SA22'!J102/'A4-FinPerf RE'!K21))","v":0.43241192209617058},{"$f":"IF(ISERROR('SA22'!K102/'A4-FinPerf RE'!L21),0,('SA22'!K102/'A4-FinPerf RE'!L21))","v":0.43295602371156211}]
["Repairs & Maintenance","R&M/(Total Revenue excluding capital revenue)",{"$f":"IF(ISERROR('A9-Asset'!C169/'A4-FinPerf RE'!C21),0,('A9-Asset'!C169/'A4-FinPerf RE'!C21))","v":5.6155105919664113E-2},{"$f":"IF(ISERROR('A9-Asset'!D169/'A4-FinPerf RE'!D21),0,('A9-Asset'!D169/'A4-FinPerf RE'!D21))","v":8.5230190873680448E-3},{"$f":"IF(ISERROR('A9-Asset'!E169/'A4-FinPerf RE'!E21),0,('A9-Asset'!E169/'A4-FinPerf RE'!E21))","v":1.2254983047555639E-2},{"$f":"IF(ISERROR('A9-Asset'!F169/'A4-FinPerf RE'!F21),0,('A9-Asset'!F169/'A4-FinPerf RE'!F21))","v":3.888429828919715E-2},{"$f":"IF(ISERROR('A9-Asset'!G169/'A4-FinPerf RE'!G21),0,('A9-Asset'!G169/'A4-FinPerf RE'!G21))","v":0.10071377000218909},{"$f":"IF(ISERROR('A9-Asset'!H169/'A4-FinPerf RE'!H21),0,('A9-Asset'!H169/'A4-FinPerf RE'!H21))","v":0.10071377000218909},null,{"$f":"IF(ISERROR('A9-Asset'!I169/'A4-FinPerf RE'!J21),0,('A9-Asset'!I169/'A4-FinPerf RE'!J21))","v":7.2997471288257551E-2},{"$f":"IF(ISERROR('A9-Asset'!J169/'A4-FinPerf RE'!K21),0,('A9-Asset'!J169/'A4-FinPerf RE'!K21))","v":7.6917610193840122E-2},{"$f":"IF(ISERROR('A9-Asset'!K169/'A4-FinPerf RE'!L21),0,('A9-Asset'!K169/'A4-FinPerf RE'!L21))","v":7.6705523334755776E-2}]
["Finance charges & Depreciation","FC&D/(Total Revenue - capital revenue)",{"$f":"IF(ISERROR(('A4-FinPerf RE'!C28+'A4-FinPerf RE'!C27)/'A4-FinPerf RE'!C21),0,(('A4-FinPerf RE'!C28+'A4-FinPerf RE'!C27)/'A4-FinPerf RE'!C21))","v":0.13310741844786272},{"$f":"IF(ISERROR(('A4-FinPerf RE'!D28+'A4-FinPerf RE'!D27)/'A4-FinPerf RE'!D21),0,(('A4-FinPerf RE'!D28+'A4-FinPerf RE'!D27)/'A4-FinPerf RE'!D21))","v":0.72295011326873115},{"$f":"IF(ISERROR(('A4-FinPerf RE'!E28+'A4-FinPerf RE'!E27)/'A4-FinPerf RE'!E21),0,(('A4-FinPerf RE'!E28+'A4-FinPerf RE'!E27)/'A4-FinPerf RE'!E21))","v":0.23942311436678357},{"$f":"IF(ISERROR(('A4-FinPerf RE'!F28+'A4-FinPerf RE'!F27)/'A4-FinPerf RE'!F21),0,(('A4-FinPerf RE'!F28+'A4-FinPerf RE'!F27)/'A4-FinPerf RE'!F21))","v":7.9708161850079576E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!G28+'A4-FinPerf RE'!G27)/'A4-FinPerf RE'!G21),0,(('A4-FinPerf RE'!G28+'A4-FinPerf RE'!G27)/'A4-FinPerf RE'!G21))","v":0.10872694591621407},{"$f":"IF(ISERROR(('A4-FinPerf RE'!H28+'A4-FinPerf RE'!H27)/'A4-FinPerf RE'!H21),0,(('A4-FinPerf RE'!H28+'A4-FinPerf RE'!H27)/'A4-FinPerf RE'!H21))","v":0.10872694591621407},{"$f":"IF(ISERROR(('A4-FinPerf RE'!I28+'A4-FinPerf RE'!I27)/'A4-FinPerf RE'!I21),0,(('A4-FinPerf RE'!I28+'A4-FinPerf RE'!I27)/'A4-FinPerf RE'!I21))","v":0.10872694591621407},{"$f":"IF(ISERROR(('A4-FinPerf RE'!J28+'A4-FinPerf RE'!J27)/'A4-FinPerf RE'!J21),0,(('A4-FinPerf RE'!J28+'A4-FinPerf RE'!J27)/'A4-FinPerf RE'!J21))","v":0.12604946794315677},{"$f":"IF(ISERROR(('A4-FinPerf RE'!K28+'A4-FinPerf RE'!K27)/'A4-FinPerf RE'!K21),0,(('A4-FinPerf RE'!K28+'A4-FinPerf RE'!K27)/'A4-FinPerf RE'!K21))","v":0.1242945491955402},{"$f":"IF(ISERROR(('A4-FinPerf RE'!L28+'A4-FinPerf RE'!L27)/'A4-FinPerf RE'!L21),0,(('A4-FinPerf RE'!L28+'A4-FinPerf RE'!L27)/'A4-FinPerf RE'!L21))","v":0.1252654629605606}]
["IDP regulation financial viability indicators"]
["i. Debt coverage","(Total Operating Revenue - Operating Grants)/Debt service payments due within financial year)",{"$f":"IF(ISERROR(('A4-FinPerf RE'!C21-'A4-FinPerf RE'!C18)/('A7-CFlow'!D11-'A7-CFlow'!D35)),0,(('A4-FinPerf RE'!C21-'A4-FinPerf RE'!C18)/('A7-CFlow'!D11-'A7-CFlow'!D35)))","v":0.45560808931201741},{"$f":"IF(ISERROR(('A4-FinPerf RE'!D21-'A4-FinPerf RE'!D18)/('A7-CFlow'!E11-'A7-CFlow'!E35)),0,(('A4-FinPerf RE'!D21-'A4-FinPerf RE'!D18)/('A7-CFlow'!E11-'A7-CFlow'!E35)))","v":14.543963746478719},{"$f":"IF(ISERROR(('A4-FinPerf RE'!E21-'A4-FinPerf RE'!E18)/('A7-CFlow'!F11-'A7-CFlow'!F35)),0,(('A4-FinPerf RE'!E21-'A4-FinPerf RE'!E18)/('A7-CFlow'!F11-'A7-CFlow'!F35)))","v":10.621032379761905},{"$f":"IF(ISERROR(('A4-FinPerf RE'!F21-'A4-FinPerf RE'!F18)/('A7-CFlow'!G11-'A7-CFlow'!G35)),0,(('A4-FinPerf RE'!F21-'A4-FinPerf RE'!F18)/('A7-CFlow'!G11-'A7-CFlow'!G35)))","v":3.6717057051844164},{"$f":"F37","v":3.6717057051844164},{"$f":"G37","v":3.6717057051844164},{"$f":"IF(ISERROR(('A4-FinPerf RE'!I21-'A4-FinPerf RE'!I18)/('A7-CFlow'!J11-'A7-CFlow'!J35)),0,(('A4-FinPerf RE'!I21-'A4-FinPerf RE'!I18)/('A7-CFlow'!J11-'A7-CFlow'!J35)))","v":5.1909688896274737},{"$f":"IF(ISERROR(('A4-FinPerf RE'!J21-'A4-FinPerf RE'!J18)/('A7-CFlow'!K11-'A7-CFlow'!K35)),0,(('A4-FinPerf RE'!J21-'A4-FinPerf RE'!J18)/('A7-CFlow'!K11-'A7-CFlow'!K35)))","v":4.9788202060308322},{"$f":"IF(ISERROR(('A4-FinPerf RE'!K21-'A4-FinPerf RE'!K18)/('A7-CFlow'!L11-'A7-CFlow'!L35)),0,(('A4-FinPerf RE'!K21-'A4-FinPerf RE'!K18)/('A7-CFlow'!L11-'A7-CFlow'!L35)))","v":4.2249631211599246},{"$f":"IF(ISERROR(('A4-FinPerf RE'!L21-'A4-FinPerf RE'!L18)/('A7-CFlow'!L11-'A7-CFlow'!L35)),0,(('A4-FinPerf RE'!L21-'A4-FinPerf RE'!L18)/('A7-CFlow'!L11-'A7-CFlow'!L35)))","v":4.4297597337687842}]
["ii.O/S Service Debtors to Revenue","Total outstanding service debtors/annual revenue received for services",{"$f":"IF(ISERROR(('A6-FinPos'!C8+'A6-FinPos'!C9+'A6-FinPos'!C10)/SUM('A4-FinPerf RE'!C5:C11)),0,(('A6-FinPos'!C8+'A6-FinPos'!C9+'A6-FinPos'!C10)/SUM('A4-FinPerf RE'!C5:C11)))","v":1.7114758219092836},{"$f":"IF(ISERROR(('A6-FinPos'!D8+'A6-FinPos'!D9+'A6-FinPos'!D10)/SUM('A4-FinPerf RE'!D5:D11)),0,(('A6-FinPos'!D8+'A6-FinPos'!D9+'A6-FinPos'!D10)/SUM('A4-FinPerf RE'!D5:D11)))","v":1.7460206655764583},{"$f":"IF(ISERROR(('A6-FinPos'!E8+'A6-FinPos'!E9+'A6-FinPos'!E10)/SUM('A4-FinPerf RE'!E5:E11)),0,(('A6-FinPos'!E8+'A6-FinPos'!E9+'A6-FinPos'!E10)/SUM('A4-FinPerf RE'!E5:E11)))","v":2.0445616355403589},{"$f":"IF(ISERROR(('A6-FinPos'!F8+'A6-FinPos'!F9+'A6-FinPos'!F10)/SUM('A4-FinPerf RE'!F5:F11)),0,(('A6-FinPos'!F8+'A6-FinPos'!F9+'A6-FinPos'!F10)/SUM('A4-FinPerf RE'!F5:F11)))","v":1.2896317653118159},{"$f":"IF(ISERROR(('A6-FinPos'!G8+'A6-FinPos'!G9+'A6-FinPos'!G10)/SUM('A4-FinPerf RE'!G5:G11)),0,(('A6-FinPos'!G8+'A6-FinPos'!G9+'A6-FinPos'!G10)/SUM('A4-FinPerf RE'!G5:G11)))","v":1.1830833263737053},{"$f":"IF(ISERROR(('A6-FinPos'!H8+'A6-FinPos'!H9+'A6-FinPos'!H10)/SUM('A4-FinPerf RE'!H5:H11)),0,(('A6-FinPos'!H8+'A6-FinPos'!H9+'A6-FinPos'!H10)/SUM('A4-FinPerf RE'!H5:H11)))","v":1.1830833263737053},{"$f":"IF(ISERROR(('A6-FinPos'!I8+'A6-FinPos'!I9+'A6-FinPos'!I10)/SUM('A4-FinPerf RE'!I5:I11)),0,(('A6-FinPos'!I8+'A6-FinPos'!I9+'A6-FinPos'!I10)/SUM('A4-FinPerf RE'!I5:I11)))","v":1.1830833263737053},{"$f":"IF(ISERROR(('A6-FinPos'!J8+'A6-FinPos'!J9+'A6-FinPos'!J10)/SUM('A4-FinPerf RE'!J5:J11)),0,(('A6-FinPos'!J8+'A6-FinPos'!J9+'A6-FinPos'!J10)/SUM('A4-FinPerf RE'!J5:J11)))","v":0.84485342875353897},{"$f":"IF(ISERROR(('A6-FinPos'!K8+'A6-FinPos'!K9+'A6-FinPos'!K10)/SUM('A4-FinPerf RE'!K5:K11)),0,(('A6-FinPos'!K8+'A6-FinPos'!K9+'A6-FinPos'!K10)/SUM('A4-FinPerf RE'!K5:K11)))","v":0.82874741639737026},{"$f":"IF(ISERROR(('A6-FinPos'!L8+'A6-FinPos'!L9+'A6-FinPos'!L10)/SUM('A4-FinPerf RE'!L5:L11)),0,(('A6-FinPos'!L8+'A6-FinPos'!L9+'A6-FinPos'!L10)/SUM('A4-FinPerf RE'!L5:L11)))","v":0.80197543963503182}]
["iii. Cost coverage","(Available cash + Investments)/monthly fixed operational expenditure",{"$f":"IF(ISERROR('A7-CFlow'!C40/'SA8'!C46),0,('A7-CFlow'!C40/'SA8'!C46))","v":9.5586614752754375},{"$f":"IF(ISERROR('A7-CFlow'!D40/'SA8'!D46),0,('A7-CFlow'!D40/'SA8'!D46))","v":1.3749685502568301},{"$f":"IF(ISERROR('A7-CFlow'!E40/'SA8'!E46),0,('A7-CFlow'!E40/'SA8'!E46))","v":1.9498525053084446},{"$f":"IF(ISERROR('A7-CFlow'!F40/'SA8'!F46),0,('A7-CFlow'!F40/'SA8'!F46))","v":0.88527930493763818},{"$f":"IF(ISERROR('A7-CFlow'!G40/'SA8'!G46),0,('A7-CFlow'!G40/'SA8'!G46))","v":2.9803015506795485},{"$f":"IF(ISERROR('A7-CFlow'!H40/'SA8'!H46),0,('A7-CFlow'!H40/'SA8'!H46))","v":2.9803015506795485},{"$f":"IF(ISERROR('A7-CFlow'!I40/'SA8'!I46),0,('A7-CFlow'!I40/'SA8'!I46))","v":2.9812137531672063},{"$f":"IF(ISERROR('A7-CFlow'!J40/'SA8'!J46),0,('A7-CFlow'!J40/'SA8'!J46))","v":5.1732724778045682},{"$f":"IF(ISERROR('A7-CFlow'!K40/'SA8'!K46),0,('A7-CFlow'!K40/'SA8'!K46))","v":6.8875051890585191},{"$f":"IF(ISERROR('A7-CFlow'!L40/'SA8'!L46),0,('A7-CFlow'!L40/'SA8'!L46))","v":8.255221783390752}]
[{"$f":"head27a","v":"References"}]
["1. Consumer debtors > 12 months old are excluded from current assets"]
["2. Only include if services provided by the municipality"]
[]
["Calculation data"]
["Debtors > 90 days"]
["Monthly fixed operational expenditure",null,{"$f":"(('A4-FinPerf RE'!C24+'A4-FinPerf RE'!C25+'A4-FinPerf RE'!C26+'A4-FinPerf RE'!C28+'A4-FinPerf RE'!C29+'A4-FinPerf RE'!C31+'SA1'!C99+'A7-CFlow'!C35)+(('A4-FinPerf RE'!C30+'A4-FinPerf RE'!C33)*'SA8'!C47))/12","v":17329787.978},{"$f":"(('A4-FinPerf RE'!D24+'A4-FinPerf RE'!D25+'A4-FinPerf RE'!D26+'A4-FinPerf RE'!D28+'A4-FinPerf RE'!D29+'A4-FinPerf RE'!D31+'SA1'!D99+'A7-CFlow'!D35)+(('A4-FinPerf RE'!D30+'A4-FinPerf RE'!D33)*'SA8'!D47))/12","v":10489089.366666667},{"$f":"(('A4-FinPerf RE'!E24+'A4-FinPerf RE'!E25+'A4-FinPerf RE'!E26+'A4-FinPerf RE'!E28+'A4-FinPerf RE'!E29+'A4-FinPerf RE'!E31+'SA1'!E99+'A7-CFlow'!E35)+(('A4-FinPerf RE'!E30+'A4-FinPerf RE'!E33)*'SA8'!E47))/12","v":20820325.583333332},{"$f":"(('A4-FinPerf RE'!F24+'A4-FinPerf RE'!F25+'A4-FinPerf RE'!F26+'A4-FinPerf RE'!F28+'A4-FinPerf RE'!F29+'A4-FinPerf RE'!F31+'SA1'!F99+'A7-CFlow'!F35)+(('A4-FinPerf RE'!F30+'A4-FinPerf RE'!F33)*'SA8'!F47))/12","v":25241936.5},{"$f":"(('A4-FinPerf RE'!G24+'A4-FinPerf RE'!G25+'A4-FinPerf RE'!G26+'A4-FinPerf RE'!G28+'A4-FinPerf RE'!G29+'A4-FinPerf RE'!G31+'SA1'!G99+'A7-CFlow'!G35)+(('A4-FinPerf RE'!G30+'A4-FinPerf RE'!G33)*'SA8'!G47))/12","v":27017607.900000002},{"$f":"(('A4-FinPerf RE'!H24+'A4-FinPerf RE'!H25+'A4-FinPerf RE'!H26+'A4-FinPerf RE'!H28+'A4-FinPerf RE'!H29+'A4-FinPerf RE'!H31+'SA1'!H99+'A7-CFlow'!H35)+(('A4-FinPerf RE'!H30+'A4-FinPerf RE'!H33)*'SA8'!H47))/12","v":27017607.900000002},{"$f":"(('A4-FinPerf RE'!I24+'A4-FinPerf RE'!I25+'A4-FinPerf RE'!I26+'A4-FinPerf RE'!I28+'A4-FinPerf RE'!I29+'A4-FinPerf RE'!I31+'SA1'!I99+'A7-CFlow'!I35)+(('A4-FinPerf RE'!I30+'A4-FinPerf RE'!I33)*'SA8'!I47))/12","v":27009340.955333333},{"$f":"(('A4-FinPerf RE'!J24+'A4-FinPerf RE'!J25+'A4-FinPerf RE'!J26+'A4-FinPerf RE'!J28+'A4-FinPerf RE'!J29+'A4-FinPerf RE'!J31+'SA1'!J99+'A7-CFlow'!J35)+(('A4-FinPerf RE'!J30+'A4-FinPerf RE'!J33)*'SA8'!J47))/12","v":29302433.933333334},{"$f":"(('A4-FinPerf RE'!K24+'A4-FinPerf RE'!K25+'A4-FinPerf RE'!K26+'A4-FinPerf RE'!K28+'A4-FinPerf RE'!K29+'A4-FinPerf RE'!K31+'SA1'!K99+'A7-CFlow'!K35)+(('A4-FinPerf RE'!K30+'A4-FinPerf RE'!K33)*'SA8'!K47))/12","v":29865966.900000002},{"$f":"(('A4-FinPerf RE'!L24+'A4-FinPerf RE'!L25+'A4-FinPerf RE'!L26+'A4-FinPerf RE'!L28+'A4-FinPerf RE'!L29+'A4-FinPerf RE'!L31+'SA1'!L99+'A7-CFlow'!L35)+(('A4-FinPerf RE'!L30+'A4-FinPerf RE'!L33)*'SA8'!L47))/12","v":31867958.233333334}]
["Fixed operational expenditure % assumption",null,0.4,{"$f":"$C$47","v":0.4},{"$f":"$C$47","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4]
["Own capex",null,{"$f":"'A5-Capex'!C40-'A5-Capex'!C70-'A5-Capex'!C71","v":7541929.8800000027},{"$f":"'A5-Capex'!D40-'A5-Capex'!D70-'A5-Capex'!D71","v":47547912},{"$f":"'A5-Capex'!E40-'A5-Capex'!E70-'A5-Capex'!E71","v":22691196},{"$f":"'A5-Capex'!F40-'A5-Capex'!F70-'A5-Capex'!F71","v":52216666},{"$f":"'A5-Capex'!G40-'A5-Capex'!G70-'A5-Capex'!G71","v":49580742.859999999},{"$f":"'A5-Capex'!H40-'A5-Capex'!H70-'A5-Capex'!H71","v":49580742.859999999},{"$f":"'A5-Capex'!I40-'A5-Capex'!I70-'A5-Capex'!I71","v":49580742.859999999},{"$f":"'A5-Capex'!J40-'A5-Capex'!J70-'A5-Capex'!J71","v":81366304},{"$f":"'A5-Capex'!K40-'A5-Capex'!K70-'A5-Capex'!K71","v":30335033},{"$f":"'A5-Capex'!L40-'A5-Capex'!L70-'A5-Capex'!L71","v":26898921}]
["Borrowing",null,{"$f":"'A7-CFlow'!C31+'A7-CFlow'!C32","v":0},{"$f":"'A7-CFlow'!D31+'A7-CFlow'!D32","v":0},{"$f":"'A7-CFlow'!E31+'A7-CFlow'!E32","v":0},{"$f":"'A7-CFlow'!F31+'A7-CFlow'!F32","v":0},{"$f":"'A7-CFlow'!G31+'A7-CFlow'!G32","v":0},{"$f":"'A7-CFlow'!H31+'A7-CFlow'!H32","v":0},{"$f":"'A7-CFlow'!I31+'A7-CFlow'!I32","v":0},{"$f":"'A7-CFlow'!J31+'A7-CFlow'!J32","v":0},{"$f":"'A7-CFlow'!K31+'A7-CFlow'!K32","v":0},{"$f":"'A7-CFlow'!L31+'A7-CFlow'!L32","v":0}]

{"sheet":"SA9","index":28,"n_rows":310,"n_cols":13,"rows_kept":310,"cut":false,"hidden":false,"merged":[[108,10,108,12],[200,7,200,9],[200,10,200,12],[154,10,154,12],[200,0,201,0],[108,0,109,0],[108,7,108,9],[246,7,246,9],[246,10,246,12],[246,0,247,0],[154,0,155,0],[154,7,154,9],[1,0,2,0],[62,0,63,0],[1,3,2,3],[1,4,2,4],[1,10,1,12],[1,1,2,1],[1,2,2,2],[1,5,2,5],[62,7,62,9],[62,10,62,12]]}
[{"$f":"muni&\" - \"&TableA9","v":"LIM331 Greater Giyani - Supporting Table SA9 Social, economic and demographic statistics and assumptions"}]
["Description of economic indicator","Ref.","Basis of calculation",{"$f":"Head44","v":"2001 Census"},"2007 Survey",{"$f":"Head45","v":"2011 Census"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,null,null,null,null,{"$f":"Head5A","v":"Outcome"},"Outcome","Outcome",{"$f":"Head6","v":"Original Budget"},"Outcome","Outcome","Outcome"]
["Demographics"]
["Population",null,"Census count/estimate",237425,247000,244217,244217,244217,244217,244217,244217,244217,244217]
["Females aged 5 - 14",null,"Census count/estimate",36787,33700,28533,28533,28533,28533,28533,28533,28533,28533]
["Males aged 5 - 14",null,"Census count/estimate",36154,31068,29306,29306,29306,29306,29306,29306,29306,29306]
["Females aged 15 - 34",null,"Census count/estimate",47481,48815,48599,48599,48599,48599,48599,48599,48599,48599]
["Males aged 15 - 34",null,"Census count/estimate",37924,43302,40540,40540,40540,40540,40540,40540,40540,40540]
["Unemployment",null,"Census count/estimate",31638,34485.420000000006,22590,22590,22590,22590,22590,22590,22590,22590]
[]
["Monthly household income (no. of households)","1, 12"]
["No income",null,"Census 2001, 2007 Census 2011",16824,185284,130547,130547,130547,130547,130547,130547,130547,130547]
["R1 - R1 600",null,"Census 2001, 2007 Census 2011",27074,19631,62076,62076,62076,62076,62076,62076,62076,62076]
["R1 601 - R3 200",null,"Census 2001, 2007 Census 2011",4743,27666,39562,39562,39562,39562,39562,39562,39562,39562]
["R3 201 - R6 400",null,"Census 2001, 2007 Census 2011",2504,3216,5586,5586,5586,5586,5586,5586,5586,5586]
["R6 401 - R12 800",null,"Census 2001, 2007 Census 2011",1421,1257,4280,4280,4280,4280,4280,4280,4280,4280]
["R12 801 - R25 600",null,"Census 2001, 2007 Census 2011",500,143,773,773,773,773,773,773,773,773]
["R25 601 - R51 200",null,"Census 2001, 2007 Census 2011",110,76,56,56,56,56,56,56,56,56]
["R52 201 - R102 400",null,"Census 2001, 2007 Census 2011",37,58,45,45,45,45,45,45,45,45]
["R102 401 - R204 800",null,"Census 2001, 2007 Census 2011",34,61,27,27,27,27,27,27,27,27]
["R204 801 - R409 600",null,"Census 2001, 2007 Census 2011",46,23,20,20,20,20,20,20,20,20]
["R409 601 - R819 200",null,"Census 2001, 2007 Census 2011",0,0,12,12,12,12,12,12,12,12]
[" > R819 200",null,"Census 2001, 2007 Census 2011"]
[]
[]
["Poverty profiles (no. of households)"]
["< R2 060 per household per month",13]
["Insert description",2]
[]
["Household/demographics (000)"]
["Number of people in municipal area",null,"Census2001, 2007Census 2011",237,248,244217,244217,244217,244217,244217,244217,244217,244217]
["Number of poor people in municipal area",null,"Census2001, 2007Census 2011",185,181000]
["Number of households in municipal area",null,"Census2001, 2007Census 2011",53,58000,63548,63548,63548,63548,63548,63548,63548,63548]
["Number of poor households in municipal area",null,"Census2001, 2007Census 2011",25,24000]
["Definition of poor household (R per month)",null,"GGM Indigent policy",1400,1400,2000,2000,2000,2000,2000,2000,2000,2000]
[]
["Housing statistics",3]
["Formal",null,"Census2001, 2007Census 2011",52158,56090,55922,55922,55922,55922,55922,55922,55922,55922]
["Informal",null,"Census2001, 2007Census 2011",1134,1448,7626,7626,7626,7626,7626,7626,7626,7626]
["Total number of households",null,null,{"$f":"SUM(D39:D40)","v":53292},{"$f":"SUM(E39:E40)","v":57538},63548,63548,63548,63548,63548,63548,63548,63548]
["Dwellings provided by municipality",4]
["Dwellings provided by province/s"]
["Dwellings provided by private sector",5]
["Total new housing dwellings",null,null,{"$f":"SUM(D42:D44)","v":0},{"$f":"SUM(E42:E44)","v":0},0,0,0,0,0,0,0,0]
[]
["Economic",6]
["Inflation/inflation outlook (CPIX)",null,null,null,null,null,null,null,4.1000000000000002E-2,4.4999999999999998E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2]
["Interest rate - borrowing"]
["Interest rate - investment"]
["Remuneration increases",null,null,null,null,null,null,null,null,null,6.25E-2,5.6000000000000001E-2,5.6000000000000001E-2]
["Consumption growth (electricity)"]
["Consumption growth (water)"]
[]
["Collection rates",7]
["Property tax/service charges",null,null,null,null,null,null,null,null,null,0.6,0.6,0.6]
["Rental of facilities & equipment",null,null,null,null,null,null,null,null,null,1,1,1]
["Interest - external investments",null,null,null,null,null,null,null,null,null,1,1,1]
["Interest - debtors"]
["Revenue from agency services"]
[]
["Detail on the provision of municipal services for A10"]
["Total municipal services",null,null,null,{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,"Ref.",null,null,{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[null,null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling",null,{"$f":"E113+E159+E205","v":0},{"$f":"F113+F159+F205","v":0},0,0,0,0,0,0,0]
[null,null,"Piped water inside yard (but not in dwelling)",null,{"$f":"E114+E160+E206","v":0},0,0,0,0,0,0,0,0]
[null,8,"Using public tap (at least min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,10,"Other water supply (at least min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E67:E70)","v":0},{"$f":"SUM(F67:F70)","v":0},0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)",null,{"$f":"E118+E164+E210","v":0},0,0,0,0,0,0,0,0]
[null,10,"Other water supply (< min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"No water supply",null,0,0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E72:E74)","v":0},{"$f":"SUM(F72:F74)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E71+E75","v":0},{"$f":"F71+F75","v":0},0,0,0,0,0,0,0]
[null,null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)",null,{"$f":"E124+E170+E216","v":0},0,0,0,0,0,0,0,0]
[null,null,"Flush toilet (with septic tank)",null,{"$f":"E125+E171+E217","v":0},0,0,0,0,0,0,0,0]
[null,null,"Chemical toilet",null,{"$f":"E126+E172+E218","v":0},0,0,0,0,0,0,0,0]
[null,null,"Pit toilet (ventilated)",null,{"$f":"E127+E173+E219","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other toilet provisions (> min.service level)",null,{"$f":"E128+E174+E220","v":0},0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E78:E82)","v":0},{"$f":"SUM(F78:F82)","v":0},0,0,0,0,0,0,0]
[null,null,"Bucket toilet",null,{"$f":"E130+E176+E222","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other toilet provisions (< min.service level)",null,{"$f":"E131+E177+E223","v":0},0,0,0,0,0,0,0,0]
[null,null,"No toilet provisions",null,{"$f":"E132+E178+E224","v":0},0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E84:E86)","v":0},{"$f":"SUM(F84:F86)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E83+E87","v":0},{"$f":"F83+F87","v":0},0,0,0,0,0,0,0]
[null,null,"Energy:"]
[null,null,"Electricity (at least min.service level)",null,{"$f":"E136+E182+E228","v":0},0,0,0,0,0,0,0,0]
[null,null,"Electricity - prepaid (min.service level)",null,{"$f":"E137+E183+E229","v":0},0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E90:E91)","v":0},{"$f":"SUM(F90:F91)","v":0},0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)",null,{"$f":"E139+E185+E231","v":0},0,0,0,0,0,0,0,0]
[null,null,"Electricity - prepaid (< min. service level)",null,{"$f":"E140+E186+E232","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other energy sources",null,{"$f":"E141+E187+E233","v":0},0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E93:E95)","v":0},{"$f":"SUM(F93:F95)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E92+E96","v":0},{"$f":"F92+F96","v":0},0,0,0,0,0,0,0]
[null,null,"Refuse:"]
[null,null,"Removed at least once a week",null,{"$f":"E145+E191+E237","v":5528},5528,5528,5528,5528,5528,5528,5528,5528]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E99)","v":5528},{"$f":"SUM(F99)","v":5528},5528,5528,5528,5528,5528,5528,5528]
[null,null,"Removed less frequently than once a week",null,{"$f":"E147+E193+E239","v":0},0,0,0,0,0,0,0,0]
[null,null,"Using communal refuse dump",null,{"$f":"E148+E194+E240","v":0},0,0,0,0,0,0,0,0]
[null,null,"Using own refuse dump",null,{"$f":"E149+E195+E241","v":0},0,0,0,0,0,0,0,0]
[null,null,"Other rubbish disposal",null,{"$f":"E150+E196+E242","v":0},0,0,0,0,0,0,0,0]
[null,null,"No rubbish disposal",null,{"$f":"E151+E197+E243","v":0},0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E101:E105)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E100+E106","v":5528},{"$f":"F100+F106","v":5528},5528,5528,5528,5528,5528,5528,5528]
[]
["Municipal in-house services",null,null,null,{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,"Ref.",null,null,{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[null,null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E113:E116)","v":0},{"$f":"SUM(F113:F116)","v":0},0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)"]
[null,10,"Other water supply (< min.service level)"]
[null,null,"No water supply"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E118:E120)","v":0},{"$f":"SUM(F118:F120)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E117+E121","v":0},{"$f":"F117+F121","v":0},0,0,0,0,0,0,0]
[null,null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)"]
[null,null,"Flush toilet (with septic tank)"]
[null,null,"Chemical toilet"]
[null,null,"Pit toilet (ventilated)"]
[null,null,"Other toilet provisions (> min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E124:E128)","v":0},{"$f":"SUM(F124:F128)","v":0},0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)"]
[null,null,"No toilet provisions"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E130:E132)","v":0},{"$f":"SUM(F130:F132)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E129+E133","v":0},{"$f":"F129+F133","v":0},0,0,0,0,0,0,0]
[null,null,"Energy:"]
[null,null,"Electricity (at least min.service level)"]
[null,null,"Electricity - prepaid (min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E136:E137)","v":0},{"$f":"SUM(F136:F137)","v":0},0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)"]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E139:E141)","v":0},{"$f":"SUM(F139:F141)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E138+E142","v":0},{"$f":"F138+F142","v":0},0,0,0,0,0,0,0]
[null,null,"Refuse:"]
[null,null,"Removed at least once a week",null,5528,5528,5528,5528,5528,5528,5528,5528,5528]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E145)","v":5528},{"$f":"SUM(F145)","v":5528},5528,5528,5528,5528,5528,5528,5528]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E147:E151)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E146+E152","v":5528},{"$f":"F146+F152","v":5528},5528,5528,5528,5528,5528,5528,5528]
[]
["Municipal entity services",null,null,null,{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,"Ref.",null,null,{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[null,null,"Household service targets (000)"]
["Name of municipal entity",null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E159:E162)","v":0},{"$f":"SUM(F159:F162)","v":0},0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)"]
[null,10,"Other water supply (< min.service level)"]
[null,null,"No water supply"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E164:E166)","v":0},{"$f":"SUM(F164:F166)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E163+E167","v":0},{"$f":"F163+F167","v":0},0,0,0,0,0,0,0]
["Name of municipal entity",null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)"]
[null,null,"Flush toilet (with septic tank)"]
[null,null,"Chemical toilet"]
[null,null,"Pit toilet (ventilated)"]
[null,null,"Other toilet provisions (> min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E170:E174)","v":0},{"$f":"SUM(F170:F174)","v":0},0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)"]
[null,null,"No toilet provisions"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E176:E178)","v":0},{"$f":"SUM(F176:F178)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E175+E179","v":0},{"$f":"F175+F179","v":0},0,0,0,0,0,0,0]
["Name of municipal entity",null,"Energy:"]
[null,null,"Electricity (at least min.service level)"]
[null,null,"Electricity - prepaid (min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E182:E183)","v":0},{"$f":"SUM(F182:F183)","v":0},0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)"]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E185:E187)","v":0},{"$f":"SUM(F185:F187)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E184+E188","v":0},{"$f":"F184+F188","v":0},0,0,0,0,0,0,0]
["Name of municipal entity",null,"Refuse:"]
[null,null,"Removed at least once a week"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E191)","v":0},{"$f":"SUM(F191)","v":0},0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E193:E197)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E192+E198","v":0},{"$f":"F192+F198","v":0},0,0,0,0,0,0,0]
[]
["Services provided by 'external mechanisms'",null,null,null,{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,"Ref.",null,null,{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Names of service providers",null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E205:E208)","v":0},{"$f":"SUM(F205:F208)","v":0},0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)"]
[null,10,"Other water supply (< min.service level)"]
[null,null,"No water supply"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E210:E212)","v":0},{"$f":"SUM(F210:F212)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E209+E213","v":0},{"$f":"F209+F213","v":0},0,0,0,0,0,0,0]
["Names of service providers",null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)"]
[null,null,"Flush toilet (with septic tank)"]
[null,null,"Chemical toilet"]
[null,null,"Pit toilet (ventilated)"]
[null,null,"Other toilet provisions (> min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E216:E220)","v":0},{"$f":"SUM(F216:F220)","v":0},0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)"]
[null,null,"No toilet provisions"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E222:E224)","v":0},{"$f":"SUM(F222:F224)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E221+E225","v":0},{"$f":"F221+F225","v":0},0,0,0,0,0,0,0]
["Names of service providers",null,"Energy:"]
[null,null,"Electricity (at least min.service level)"]
[null,null,"Electricity - prepaid (min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E228:E229)","v":0},{"$f":"SUM(F228:F229)","v":0},0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)"]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E231:E233)","v":0},{"$f":"SUM(F231:F233)","v":0},0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E230+E234","v":0},{"$f":"F230+F234","v":0},0,0,0,0,0,0,0]
["Names of service providers",null,"Refuse:"]
[null,null,"Removed at least once a week"]
[null,null,"Minimum Service Level and Above sub-total",null,{"$f":"SUM(E237)","v":0},{"$f":"SUM(F237)","v":0},0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,{"$f":"SUM(E239:E243)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,{"$f":"E238+E244","v":0},{"$f":"F238+F244","v":0},0,0,0,0,0,0,0]
[]
["Detail of Free Basic Services (FBS) provided",null,null,null,{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,null,null,{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head5A","v":"Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Electricity","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (50 kwh per indigent household per month Rands)"]
[null,null,"Number of HH receiving this type of FBS",null,12000,16895,17613,18165,18165,18165,19073,20027,21028]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Electricity for informal settlements",null,{"$f":"E252+E254+E256+E258","v":0},{"$f":"F252+F254+F256+F258","v":0},0,0,0,0,0,0,0]
["Water","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (6 kilolitre per indigent household per month Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Water  for informal settlements",null,{"$f":"E264+E266+E268+E270","v":0},{"$f":"F264+F266+F268+F270","v":0},0,0,0,0,0,0,0]
["Sanitation","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (free sanitation service to indigent households)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Sanitation for informal settlements",null,{"$f":"E276+E278+E280+E282","v":0},{"$f":"F276+F278+F280+F282","v":0},0,0,0,0,0,0,0]
["Refuse Removal","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (removed once a week to indigent households)"]
[null,null,"Number of HH receiving this type of FBS",null,1365,1365,515,175,175,175,2000,2000,2000]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Refuse Removal for informal settlements",null,{"$f":"E288+E290+E292+E294","v":0},{"$f":"F288+F290+F292+F294","v":0},0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Monthly household income threshold. Should include all sources of income."]
["2. Show the poverty analysis the municipality uses to determine its indigents policy and the provision of services"]
["3. Include total of all housing units within the municipality"]
["4. Number of subsidised dwellings to be constructed by the municipality under agency agreement with province"]
["5. Provide estimate based on building approval information. Include any non-subsidised dwellings constructed by the municipality"]
["6. Insert actual or estimated % increases assumed as a basis for budget calculations"]
["7. Insert actual or estimated % collection rate assumed as a basis for budget calculations for each revenue group"]
["8. Stand distance <= 200m from dwelling"]
["9. Stand distance > 200m from dwelling"]
["10. Borehole, spring, rain-water tank etc."]
["11. Must agree to total number of households in municipal area"]
["12. Household income categories assume an average 4 person household. Stats SA - Census 2011 Questionnaire"]
["13. Based on National poverty line of R515 per capita per month (2008 prices), assuming an average household size of 4 persons"]

{"sheet":"SA10","index":29,"n_rows":138,"n_cols":13,"rows_kept":138,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,10,1,12],[1,1,2,1],[1,2,2,2],[1,6,1,9]]}
[{"$f":"muni &\" \" & TableA10","v":"LIM331 Greater Giyani Supporting Table SA10 Funding measurement"}]
[{"$f":"desc","v":"Description"},"MFMA section",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Funding measures"]
[{"$f":"LEFT('A7-CFlow'!A40,37)&\" - R'000\"","v":"Cash/cash equivalents at the year end - R'000"},"18(1)b",1,{"$f":"'A7-CFlow'!C40","v":165649576.72000003},{"$f":"'A7-CFlow'!D40","v":14422168},{"$f":"'A7-CFlow'!E40","v":40596564},{"$f":"'A7-CFlow'!F40","v":22346164},{"$f":"'A7-CFlow'!G40","v":80520618.720022023},{"$f":"'A7-CFlow'!H40","v":80520618.720022023},{"$f":"'A7-CFlow'!I40","v":80520618.720022023},{"$f":"'A7-CFlow'!J40","v":151589475},{"$f":"'A7-CFlow'!K40","v":205702002},{"$f":"'A7-CFlow'!L40","v":263077063}]
["Cash + investments at the yr end less applications - R'000","18(1)b",2,{"$f":"'A8-ResRecon'!C8-'A8-ResRecon'!C18","v":156567841},{"$f":"'A8-ResRecon'!D8-'A8-ResRecon'!D18","v":-33934455},{"$f":"'A8-ResRecon'!E8-'A8-ResRecon'!E18","v":3190807},{"$f":"'A8-ResRecon'!F8-'A8-ResRecon'!F18","v":11928594.559999824},{"$f":"'A8-ResRecon'!G8-'A8-ResRecon'!G18","v":25921224},{"$f":"'A8-ResRecon'!H8-'A8-ResRecon'!H18","v":25921224},{"$f":"'A8-ResRecon'!I8-'A8-ResRecon'!I18","v":25921224},{"$f":"'A8-ResRecon'!J8-'A8-ResRecon'!J18","v":195658475},{"$f":"'A8-ResRecon'!K8-'A8-ResRecon'!K18","v":245676002},{"$f":"'A8-ResRecon'!L8-'A8-ResRecon'!L18","v":303640063}]
["Cash year end/monthly employee/supplier payments","18(1)b",3,{"$f":"IF(ISERROR('SA8'!C39),0,('SA8'!C39))","v":9.5586614752754375},{"$f":"IF(ISERROR('SA8'!D39),0,('SA8'!D39))","v":1.3749685502568301},{"$f":"IF(ISERROR('SA8'!E39),0,('SA8'!E39))","v":1.9498525053084446},{"$f":"IF(ISERROR('SA8'!F39),0,('SA8'!F39))","v":0.88527930493763818},{"$f":"IF(ISERROR('SA8'!G39),0,('SA8'!G39))","v":2.9803015506795485},{"$f":"IF(ISERROR('SA8'!H39),0,('SA8'!H39))","v":2.9803015506795485},{"$f":"IF(ISERROR('SA8'!I39),0,('SA8'!I39))","v":2.9812137531672063},{"$f":"IF(ISERROR('SA8'!J39),0,('SA8'!J39))","v":5.1732724778045682},{"$f":"IF(ISERROR('SA8'!K39),0,('SA8'!K39))","v":6.8875051890585191},{"$f":"IF(ISERROR('SA8'!L39),0,('SA8'!L39))","v":8.255221783390752}]
["Surplus/(Deficit) excluding depreciation offsets: R'000","18(1)",4,{"$f":"'A4-FinPerf RE'!C41+'SA3'!C61","v":59949611.659999967},{"$f":"'A4-FinPerf RE'!D41+'SA3'!D61","v":-130457045},{"$f":"'A4-FinPerf RE'!E41+'SA3'!E61","v":44308645.99000001},{"$f":"'A4-FinPerf RE'!F41+'SA3'!F61","v":64870266},{"$f":"'A4-FinPerf RE'!G41+'SA3'!G61","v":107027174},{"$f":"'A4-FinPerf RE'!H41+'SA3'!H61","v":107027174},{"$f":"'A4-FinPerf RE'!I41+'SA3'!I61","v":107275182.34000003},{"$f":"'A4-FinPerf RE'!J41+'SA3'!J61","v":141638004},{"$f":"'A4-FinPerf RE'!K41+'SA3'!K61","v":92529632},{"$f":"'A4-FinPerf RE'!L41+'SA3'!L61","v":92696873}]
["Service charge rev % change - macro CPIX target exclusive","18(1)a,(2)",5,"N.A.",{"$f":"IF(ISERROR(E36-E61),0,(E36-E61))","v":-9.4068738482808167E-3},{"$f":"IF(ISERROR(F36-F61),0,(F36-F61))","v":6.5803868151852518E-2},-5.9304920717652976E-2,0.67255992154442867,-0.06,-0.06,{"$f":"IF(ISERROR(K36-K61),0,(K36-K61))","v":1.7199496406861692E-3},-1.1587690421627161E-2,-1.1587076433313637E-2]
["Cash receipts % of Ratepayer & Other revenue","18(1)a,(2)",6,{"$f":"IF(ISERROR(D53/D54),0,(D53/D54))","v":1.0013479685746145},{"$f":"IF(ISERROR(E53/E54),0,(E53/E54))","v":0.36191439399926273},0.38036685048331165,0.66860670968119507,0.63843304136650392,0.63843304136650392,0.63843304136650392,0.61855483849682347,0.54556890448994244,0.54567640871564782]
["Debt impairment expense as a % of total billable revenue","18(1)a,(2)",7,{"$f":"IF(ISERROR('A4-FinPerf RE'!C26/'SA10'!D43),0,('A4-FinPerf RE'!C26/'SA10'!D43))","v":0.65807743204441294},{"$f":"IF(ISERROR('A4-FinPerf RE'!D26/'SA10'!E43),0,('A4-FinPerf RE'!D26/'SA10'!E43))","v":0.99040221686460306},{"$f":"IF(ISERROR('A4-FinPerf RE'!E26/'SA10'!F43),0,('A4-FinPerf RE'!E26/'SA10'!F43))","v":0.64337144719028261},{"$f":"IF(ISERROR('A4-FinPerf RE'!F26/'SA10'!G43),0,('A4-FinPerf RE'!F26/'SA10'!G43))","v":0.35260930888575459},{"$f":"IF(ISERROR('A4-FinPerf RE'!G26/'SA10'!H43),0,('A4-FinPerf RE'!G26/'SA10'!H43))","v":0.38159860789775052},{"$f":"IF(ISERROR('A4-FinPerf RE'!H26/'SA10'!I43),0,('A4-FinPerf RE'!H26/'SA10'!I43))","v":0.38159860789775052},{"$f":"IF(ISERROR('A4-FinPerf RE'!I26/'SA10'!J43),0,('A4-FinPerf RE'!I26/'SA10'!J43))","v":0.38159860789775052},{"$f":"IF(ISERROR('A4-FinPerf RE'!J26/'SA10'!K43),0,('A4-FinPerf RE'!J26/'SA10'!K43))","v":0.41093172310716042},{"$f":"IF(ISERROR('A4-FinPerf RE'!K26/'SA10'!L43),0,('A4-FinPerf RE'!K26/'SA10'!L43))","v":0.34281884901222576},{"$f":"IF(ISERROR('A4-FinPerf RE'!L26/'SA10'!M43),0,('A4-FinPerf RE'!L26/'SA10'!M43))","v":0.33788799815072806}]
["Capital payments % of capital expenditure","18(1)c;19",8,{"$f":"IF(ISERROR(-'A7-CFlow'!C26/'A5-Capex'!C40),0,(-'A7-CFlow'!C26/'A5-Capex'!C40))","v":1.0000655270323697},{"$f":"IF(ISERROR(-'A7-CFlow'!D26/'A5-Capex'!D40),0,(-'A7-CFlow'!D26/'A5-Capex'!D40))","v":0.41497523983067081},{"$f":"IF(ISERROR(-'A7-CFlow'!E26/'A5-Capex'!E40),0,(-'A7-CFlow'!E26/'A5-Capex'!E40))","v":1.0259259205482543},{"$f":"IF(ISERROR(-'A7-CFlow'!F26/'A5-Capex'!F40),0,(-'A7-CFlow'!F26/'A5-Capex'!F40))","v":1},{"$f":"IF(ISERROR(-'A7-CFlow'!G26/'A5-Capex'!G40),0,(-'A7-CFlow'!G26/'A5-Capex'!G40))","v":1.000000001308079},{"$f":"IF(ISERROR(-'A7-CFlow'!H26/'A5-Capex'!H40),0,(-'A7-CFlow'!H26/'A5-Capex'!H40))","v":1.000000001308079},{"$f":"IF(ISERROR(-'A7-CFlow'!I26/'A5-Capex'!I40),0,(-'A7-CFlow'!I26/'A5-Capex'!I40))","v":1.000000001308079},{"$f":"IF(ISERROR(-'A7-CFlow'!J26/'A5-Capex'!J40),0,(-'A7-CFlow'!J26/'A5-Capex'!J40))","v":1},{"$f":"IF(ISERROR(-'A7-CFlow'!K26/'A5-Capex'!K40),0,(-'A7-CFlow'!K26/'A5-Capex'!K40))","v":1},{"$f":"IF(ISERROR(-'A7-CFlow'!L26/'A5-Capex'!L40),0,(-'A7-CFlow'!L26/'A5-Capex'!L40))","v":1}]
["Borrowing receipts % of capital expenditure (excl. transfers)","18(1)c",9,{"$f":"IF(ISERROR('A7-CFlow'!C32/'SA10'!D52),0,('A7-CFlow'!C32/'SA10'!D52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!D32/'SA10'!E52),0,('A7-CFlow'!D32/'SA10'!E52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!E32/'SA10'!F52),0,('A7-CFlow'!E32/'SA10'!F52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!F32/'SA10'!G52),0,('A7-CFlow'!F32/'SA10'!G52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!G32/'SA10'!H52),0,('A7-CFlow'!G32/'SA10'!H52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!H32/'SA10'!I52),0,('A7-CFlow'!H32/'SA10'!I52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!I32/'SA10'!J52),0,('A7-CFlow'!I32/'SA10'!J52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!J32/'SA10'!K52),0,('A7-CFlow'!J32/'SA10'!K52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!K32/'SA10'!L52),0,('A7-CFlow'!K32/'SA10'!L52))","v":0},{"$f":"IF(ISERROR('A7-CFlow'!L32/'SA10'!M52),0,('A7-CFlow'!L32/'SA10'!M52))","v":0}]
["Grants % of Govt. legislated/gazetted allocations","18(1)a",10,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K56/K68),0,(K56/K68))","v":1.0006711604588052},{"$f":"IF(ISERROR(L56/L68),0,(L56/L68))","v":1.0008004501925931},{"$f":"IF(ISERROR(M56/M68),0,(M56/M68))","v":1.0008225769966343}]
["Current consumer debtors % change - incr(decr)","18(1)a",11,"N.A.",{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!D8:D10)-SUM('A6-FinPos'!C8:C10))/SUM('A6-FinPos'!C8:C10),3)),0,(ROUND((SUM('A6-FinPos'!D8:D10)-SUM('A6-FinPos'!C8:C10))/SUM('A6-FinPos'!C8:C10),3)))","v":7.0000000000000007E-2},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!E8:E10)-SUM('A6-FinPos'!D8:D10))/SUM('A6-FinPos'!D8:D10),3)),0,(ROUND((SUM('A6-FinPos'!E8:E10)-SUM('A6-FinPos'!D8:D10))/SUM('A6-FinPos'!D8:D10),3)))","v":0.31900000000000001},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!F8:F10)-SUM('A6-FinPos'!E8:E10))/SUM('A6-FinPos'!E8:E10),3)),0,(ROUND((SUM('A6-FinPos'!F8:F10)-SUM('A6-FinPos'!E8:E10))/SUM('A6-FinPos'!E8:E10),3)))","v":-0.36499999999999999},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!G8:G10)-SUM('A6-FinPos'!F8:F10))/SUM('A6-FinPos'!F8:F10),3)),0,(ROUND((SUM('A6-FinPos'!G8:G10)-SUM('A6-FinPos'!F8:F10))/SUM('A6-FinPos'!F8:F10),3)))","v":0.57499999999999996},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!H8:H10)-SUM('A6-FinPos'!G8:G10))/SUM('A6-FinPos'!G8:G10),3)),0,(ROUND((SUM('A6-FinPos'!H8:H10)-SUM('A6-FinPos'!G8:G10))/SUM('A6-FinPos'!G8:G10),3)))","v":0},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!I8:I10)-SUM('A6-FinPos'!H8:H10))/SUM('A6-FinPos'!H8:H10),3)),0,(ROUND((SUM('A6-FinPos'!I8:I10)-SUM('A6-FinPos'!H8:H10))/SUM('A6-FinPos'!H8:H10),3)))","v":0},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!J8:J10)-SUM('A6-FinPos'!G8:G10))/SUM('A6-FinPos'!G8:G10),3)),0,(ROUND((SUM('A6-FinPos'!J8:J10)-SUM('A6-FinPos'!G8:G10))/SUM('A6-FinPos'!G8:G10),3)))","v":-0.247},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!K8:K10)-SUM('A6-FinPos'!J8:J10))/SUM('A6-FinPos'!J8:J10),3)),0,(ROUND((SUM('A6-FinPos'!K8:K10)-SUM('A6-FinPos'!J8:J10))/SUM('A6-FinPos'!J8:J10),3)))","v":2.8000000000000001E-2},{"$f":"IF(ISERROR(ROUND((SUM('A6-FinPos'!L8:L10)-SUM('A6-FinPos'!K8:K10))/SUM('A6-FinPos'!K8:K10),3)),0,(ROUND((SUM('A6-FinPos'!L8:L10)-SUM('A6-FinPos'!K8:K10))/SUM('A6-FinPos'!K8:K10),3)))","v":1.4999999999999999E-2}]
["Long term receivables % change - incr(decr)","18(1)a",12,"N.A.",{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!D15-'A6-FinPos'!C15)/'A6-FinPos'!C15,3)),0,(ROUND(('A6-FinPos'!D15-'A6-FinPos'!C15)/'A6-FinPos'!C15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!E15-'A6-FinPos'!D15)/'A6-FinPos'!D15,3)),0,(ROUND(('A6-FinPos'!E15-'A6-FinPos'!D15)/'A6-FinPos'!D15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!F15-'A6-FinPos'!E15)/'A6-FinPos'!E15,3)),0,(ROUND(('A6-FinPos'!F15-'A6-FinPos'!E15)/'A6-FinPos'!E15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!G15-'A6-FinPos'!F15)/'A6-FinPos'!F15,3)),0,(ROUND(('A6-FinPos'!G15-'A6-FinPos'!F15)/'A6-FinPos'!F15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!H15-'A6-FinPos'!G15)/'A6-FinPos'!G15,3)),0,(ROUND(('A6-FinPos'!H15-'A6-FinPos'!G15)/'A6-FinPos'!G15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!I15-'A6-FinPos'!H15)/'A6-FinPos'!H15,3)),0,(ROUND(('A6-FinPos'!I15-'A6-FinPos'!H15)/'A6-FinPos'!H15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!J15-'A6-FinPos'!G15)/'A6-FinPos'!G15,3)),0,(ROUND(('A6-FinPos'!J15-'A6-FinPos'!G15)/'A6-FinPos'!G15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!K15-'A6-FinPos'!J15)/'A6-FinPos'!J15,3)),0,(ROUND(('A6-FinPos'!K15-'A6-FinPos'!J15)/'A6-FinPos'!J15,3)))","v":0},{"$f":"IF(ISERROR(ROUND(('A6-FinPos'!L15-'A6-FinPos'!K15)/'A6-FinPos'!K15,3)),0,(ROUND(('A6-FinPos'!L15-'A6-FinPos'!K15)/'A6-FinPos'!K15,3)))","v":0}]
["R&M % of Property Plant & Equipment","20(1)(vi)",13,{"$f":"IF(ISERROR('A9-Asset'!C169/'A6-FinPos'!C19),0,('A9-Asset'!C169/'A6-FinPos'!C19))","v":2.9044988964492608E-2},{"$f":"IF(ISERROR('A9-Asset'!D169/'A6-FinPos'!D19),0,('A9-Asset'!D169/'A6-FinPos'!D19))","v":3.1744583323281626E-3},{"$f":"IF(ISERROR('A9-Asset'!E169/'A6-FinPos'!E19),0,('A9-Asset'!E169/'A6-FinPos'!E19))","v":4.9602166794267656E-3},{"$f":"IF(ISERROR('A9-Asset'!F169/'A6-FinPos'!F19),0,('A9-Asset'!F169/'A6-FinPos'!F19))","v":1.5778442960806043E-2},{"$f":"IF(ISERROR('A9-Asset'!G169/'A6-FinPos'!G19),0,('A9-Asset'!G169/'A6-FinPos'!G19))","v":5.1389113535572399E-2},{"$f":"IF(ISERROR('A9-Asset'!H169/'A6-FinPos'!H19),0,('A9-Asset'!H169/'A6-FinPos'!H19))","v":5.1341469912635468E-2},{"$f":"IF(ISERROR('A9-Asset'!I169/'A6-FinPos'!I19),0,('A9-Asset'!I169/'A6-FinPos'!I19))","v":4.365382889257443E-2},{"$f":"IF(ISERROR('A9-Asset'!I169/'A6-FinPos'!J19),0,('A9-Asset'!I169/'A6-FinPos'!J19))","v":3.314791223434517E-2},{"$f":"IF(ISERROR('A9-Asset'!J169/'A6-FinPos'!K19),0,('A9-Asset'!J169/'A6-FinPos'!K19))","v":3.2393198212163465E-2},{"$f":"IF(ISERROR('A9-Asset'!K169/'A6-FinPos'!L19),0,('A9-Asset'!K169/'A6-FinPos'!L19))","v":3.3501465869504574E-2}]
["Asset renewal % of capital budget",{"$f":"B17","v":"20(1)(vi)"},14,{"$f":"IF(ISERROR(D58/D57),0,(D58/D57))","v":6.5394445392075923E-2},0,0,0,0,0,0,0,2.1614697207326002E-2,{"$f":"IF(ISERROR(M58/M57),0,((M58/M57)))","v":5.39392532462072E-2}]
[]
[{"$f":"head27a","v":"References"}]
["1. Positive cash balances indicative of minimum compliance - subject to 2"]
["2. Deduct cash and investment applications (defined) from cash balances"]
["3. Indicative of sufficient liquidity to meet average monthly operating payments"]
["4. Indicative of funded operational requirements"]
["5. Indicative of adherence to macro-economic targets (prior to 2003/04 revenue not available for high capacity municipalities and later for other capacity classifications)"]
["6. Realistic average cash collection forecasts as % of annual billed revenue"]
["7. Realistic average increase in debt impairment (doubtful debt) provision"]
["8. Indicative of planned capital expenditure level & cash payment timing"]
["9. Indicative of compliance with borrowing 'only' for the capital budget - should not exceed 100% unless refinancing"]
["10. Substantiation of National/Province allocations included in budget"]
["11. Indicative of realistic current arrear debtor collection targets (prior to 2003/04 revenue not available for high capacity municipalities and later for other capacity classifications)"]
["12. Indicative of realistic long term arrear debtor collection targets (prior to 2003/04 revenue not available for high capacity municipalities and later for other capacity classifications)"]
["13. Indicative of a credible allowance for repairs & maintenance of assets - functioning assets revenue protection"]
["14. Indicative of a credible allowance for asset renewal (requires analysis of asset renewal projects as % of total capital projects - detailed capital plan) - functioning assets revenue protection"]
["Supporting indicators"]
["% incr total service charges (incl prop rates)","18(1)a",null,null,{"$f":"IF(ISERROR((E44/D44)-1),0,((E44/D44)-1))","v":5.0593126151719181E-2},{"$f":"IF(ISERROR((F44/E44)-1),0,((F44/E44)-1))","v":0.12580386815185252},{"$f":"IF(ISERROR((G44/F44)-1),0,((G44/F44)-1))","v":6.9507928234702199E-4},{"$f":"IF(ISERROR((H44/G44)-1),0,((H44/G44)-1))","v":0.73255992154442873},{"$f":"IF(ISERROR((I44/H44)-1),0,((I44/H44)-1))","v":0},{"$f":"IF(ISERROR((J44/I44)-1),0,((J44/I44)-1))","v":0},{"$f":"IF(ISERROR((K44/H44)-1),0,((K44/H44)-1))","v":6.1719949640686167E-2},{"$f":"IF(ISERROR((L44/K44)-1),0,((L44/K44)-1))","v":4.8412309578372836E-2},{"$f":"IF(ISERROR((M44/L44)-1),0,((M44/L44)-1))","v":4.8412923566686361E-2}]
["% incr Property Tax","18(1)a",null,null,5.3670878899332086E-2,{"$f":"IF(ISERROR((F45/E45)-1),0,((F45/E45)-1))","v":0.13946325366038037},-1.6804946880094374E-2,0.82540326696017607,0,0,{"$f":"IF(ISERROR((K45/H45)-1),0,((K45/H45)-1))","v":6.2703816149687785E-2},4.8443799246618457E-2,4.8444442596799142E-2]
[{"$f":"\"% incr \"&'A4-FinPerf RE'!A6","v":"% incr Service charges - electricity revenue"},"18(1)a",null,null,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR((M46/L46)-1),0,((M46/L46)-1))","v":0}]
[{"$f":"\"% incr \"&'A4-FinPerf RE'!A7","v":"% incr Service charges - water revenue"},"18(1)a",null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"\"% incr \"&'A4-FinPerf RE'!A8","v":"% incr Service charges - sanitation revenue"},"18(1)a",null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"\"% incr \"&'A4-FinPerf RE'!A9","v":"% incr Service charges - refuse revenue"},"18(1)a",null,null,2.7288955587225328E-2,1.9721442138618261E-2,0.15256429547906647,4.5244074074074048E-2,0,0,4.9000074056777088E-2,4.7999878396659978E-2,4.7999932958286529E-2]
[{"$f":"\"% incr in \"&'A4-FinPerf RE'!A10","v":"% incr in "},"18(1)a",null,null,0,0,0,0,{"$f":"IF(ISERROR((I50/H50)-1),0,((I50/H50)-1))","v":0},0,0,{"$f":"IF(ISERROR((L50/K50)-1),0,((L50/K50)-1))","v":0},0]
["Total billable revenue","18(1)a",null,{"$f":"SUM(D45:D50)","v":38337797},{"$f":"SUM(E45:E50)","v":40277426},45344481.989999995,45376000,78616639,78616639,78616639,83468854,87509774,91746378]
["Service charges",null,null,{"$f":"SUM(D45:D50)","v":38337797},{"$f":"SUM(E45:E50)","v":40277426},45344481.989999995,45376000,78616639,78616639,{"$f":"SUM(J45:J50)","v":78616639},83468854,87509774,91746378]
["Property rates",null,null,{"$f":"'A4-FinPerf RE'!C5","v":33865255},{"$f":"'A4-FinPerf RE'!D5","v":35682833},{"$f":"'A4-FinPerf RE'!E5","v":40659276.989999995},{"$f":"'A4-FinPerf RE'!F5","v":39976000},{"$f":"'A4-FinPerf RE'!G5","v":72972321},{"$f":"'A4-FinPerf RE'!H5","v":72972321},{"$f":"'A4-FinPerf RE'!I5","v":72972321},{"$f":"'A4-FinPerf RE'!J5","v":77547964},{"$f":"'A4-FinPerf RE'!K5","v":81304682},{"$f":"'A4-FinPerf RE'!L5","v":85243442}]
["Service charges - electricity revenue",null,null,{"$f":"'A4-FinPerf RE'!C6","v":0},{"$f":"'A4-FinPerf RE'!D6","v":0},{"$f":"'A4-FinPerf RE'!E6","v":0},{"$f":"'A4-FinPerf RE'!F6","v":0},{"$f":"'A4-FinPerf RE'!G6","v":0},{"$f":"'A4-FinPerf RE'!H6","v":0},{"$f":"'A4-FinPerf RE'!I6","v":0},{"$f":"'A4-FinPerf RE'!J6","v":0},{"$f":"'A4-FinPerf RE'!K6","v":0},{"$f":"'A4-FinPerf RE'!L6","v":0}]
["Service charges - water revenue",null,null,{"$f":"'A4-FinPerf RE'!C7","v":0},{"$f":"'A4-FinPerf RE'!D7","v":0},{"$f":"'A4-FinPerf RE'!E7","v":0},{"$f":"'A4-FinPerf RE'!F7","v":0},{"$f":"'A4-FinPerf RE'!G7","v":0},{"$f":"'A4-FinPerf RE'!H7","v":0},{"$f":"'A4-FinPerf RE'!I7","v":0},{"$f":"'A4-FinPerf RE'!J7","v":0},{"$f":"'A4-FinPerf RE'!K7","v":0},{"$f":"'A4-FinPerf RE'!L7","v":0}]
["Service charges - sanitation revenue",null,null,{"$f":"'A4-FinPerf RE'!C8","v":0},{"$f":"'A4-FinPerf RE'!D8","v":0},{"$f":"'A4-FinPerf RE'!E8","v":0},{"$f":"'A4-FinPerf RE'!F8","v":0},{"$f":"'A4-FinPerf RE'!G8","v":0},{"$f":"'A4-FinPerf RE'!H8","v":0},{"$f":"'A4-FinPerf RE'!I8","v":0},{"$f":"'A4-FinPerf RE'!J8","v":0},{"$f":"'A4-FinPerf RE'!K8","v":0},{"$f":"'A4-FinPerf RE'!L8","v":0}]
["Service charges - refuse removal",null,null,{"$f":"'A4-FinPerf RE'!C9","v":4472542},{"$f":"'A4-FinPerf RE'!D9","v":4594593},{"$f":"'A4-FinPerf RE'!E9","v":4685205},{"$f":"'A4-FinPerf RE'!F9","v":5400000},{"$f":"'A4-FinPerf RE'!G9","v":5644318},{"$f":"'A4-FinPerf RE'!H9","v":5644318},{"$f":"'A4-FinPerf RE'!I9","v":5644318},{"$f":"'A4-FinPerf RE'!J9","v":5920890},{"$f":"'A4-FinPerf RE'!K9","v":6205092},{"$f":"'A4-FinPerf RE'!L9","v":6502936}]
["Service charges - other",null,null,{"$f":"'A4-FinPerf RE'!C10","v":0},{"$f":"'A4-FinPerf RE'!D10","v":0},{"$f":"'A4-FinPerf RE'!E10","v":0},{"$f":"'A4-FinPerf RE'!F10","v":0},{"$f":"'A4-FinPerf RE'!G10","v":0},{"$f":"'A4-FinPerf RE'!H10","v":0},{"$f":"'A4-FinPerf RE'!I10","v":0},{"$f":"'A4-FinPerf RE'!J10","v":0},{"$f":"'A4-FinPerf RE'!K10","v":0},{"$f":"'A4-FinPerf RE'!L10","v":0}]
[{"$f":"'A4-FinPerf RE'!A11","v":"Rental of facilities and equipment"},null,null,{"$f":"'A4-FinPerf RE'!C11","v":880126},{"$f":"'A4-FinPerf RE'!D11","v":838872},{"$f":"'A4-FinPerf RE'!E11","v":959362},{"$f":"'A4-FinPerf RE'!F11","v":1222000},{"$f":"'A4-FinPerf RE'!G11","v":1404400},{"$f":"'A4-FinPerf RE'!H11","v":1404400},{"$f":"'A4-FinPerf RE'!I11","v":1404400},{"$f":"'A4-FinPerf RE'!J11","v":859896},{"$f":"'A4-FinPerf RE'!K11","v":901171},{"$f":"'A4-FinPerf RE'!L11","v":944427}]
["Capital expenditure excluding capital grant funding",null,null,{"$f":"'A5-Capex'!C40-'A5-Capex'!C70","v":7541929.8800000027},{"$f":"'A5-Capex'!D40-'A5-Capex'!D70","v":47547912},{"$f":"'A5-Capex'!E40-'A5-Capex'!E70","v":22691196},{"$f":"'A5-Capex'!F40-'A5-Capex'!F70","v":52216666},{"$f":"'A5-Capex'!G40-'A5-Capex'!G70","v":49580742.859999999},{"$f":"'A5-Capex'!H40-'A5-Capex'!H70","v":49580742.859999999},{"$f":"'A5-Capex'!I40-'A5-Capex'!I70","v":49580742.859999999},{"$f":"'A5-Capex'!J40-'A5-Capex'!J70","v":81366304},{"$f":"'A5-Capex'!K40-'A5-Capex'!K70","v":30335033},{"$f":"'A5-Capex'!L40-'A5-Capex'!L70","v":26898921}]
["Cash receipts from ratepayers","18(1)a",null,{"$f":"'A7-CFlow'!C6+'A7-CFlow'!C7+'A7-CFlow'!C8","v":52051994},{"$f":"'A7-CFlow'!D6+'A7-CFlow'!D7+'A7-CFlow'!D8","v":25142240},{"$f":"'A7-CFlow'!E6+'A7-CFlow'!E7+'A7-CFlow'!E8","v":32012905},{"$f":"'A7-CFlow'!F6+'A7-CFlow'!F7+'A7-CFlow'!F8","v":45698600},{"$f":"'A7-CFlow'!G6+'A7-CFlow'!G7+'A7-CFlow'!G8","v":91632838.799999997},{"$f":"'A7-CFlow'!H6+'A7-CFlow'!H7+'A7-CFlow'!H8","v":91632838.799999997},{"$f":"'A7-CFlow'!I6+'A7-CFlow'!I7+'A7-CFlow'!I8","v":91632838.799999997},{"$f":"'A7-CFlow'!J6+'A7-CFlow'!J7+'A7-CFlow'!J8","v":89017540},{"$f":"'A7-CFlow'!K6+'A7-CFlow'!K7+'A7-CFlow'!K8","v":69083165},{"$f":"'A7-CFlow'!L6+'A7-CFlow'!L7+'A7-CFlow'!L8","v":72448420}]
["Ratepayer & Other revenue","18(1)a",null,{"$f":"SUM('A4-FinPerf RE'!C5:C11)+'A4-FinPerf RE'!C13+SUM('A4-FinPerf RE'!C15:C17)+'A4-FinPerf RE'!C19","v":51981924},{"$f":"SUM('A4-FinPerf RE'!D5:D11)+'A4-FinPerf RE'!D13+SUM('A4-FinPerf RE'!D15:D17)+'A4-FinPerf RE'!D19","v":69470130},{"$f":"SUM('A4-FinPerf RE'!E5:E11)+'A4-FinPerf RE'!E13+SUM('A4-FinPerf RE'!E15:E17)+'A4-FinPerf RE'!E19","v":84163235.989999995},{"$f":"SUM('A4-FinPerf RE'!F5:F11)+'A4-FinPerf RE'!F13+SUM('A4-FinPerf RE'!F15:F17)+'A4-FinPerf RE'!F19","v":68349000},{"$f":"SUM('A4-FinPerf RE'!G5:G11)+'A4-FinPerf RE'!G13+SUM('A4-FinPerf RE'!G15:G17)+'A4-FinPerf RE'!G19","v":143527720},{"$f":"SUM('A4-FinPerf RE'!H5:H11)+'A4-FinPerf RE'!H13+SUM('A4-FinPerf RE'!H15:H17)+'A4-FinPerf RE'!H19","v":143527720},{"$f":"SUM('A4-FinPerf RE'!I5:I11)+'A4-FinPerf RE'!I13+SUM('A4-FinPerf RE'!I15:I17)+'A4-FinPerf RE'!I19","v":143527720},{"$f":"SUM('A4-FinPerf RE'!J5:J11)+'A4-FinPerf RE'!J13+SUM('A4-FinPerf RE'!J15:J17)+'A4-FinPerf RE'!J19","v":143912123},{"$f":"SUM('A4-FinPerf RE'!K5:K11)+'A4-FinPerf RE'!K13+SUM('A4-FinPerf RE'!K15:K17)+'A4-FinPerf RE'!K19","v":126625921},{"$f":"SUM('A4-FinPerf RE'!L5:L11)+'A4-FinPerf RE'!L13+SUM('A4-FinPerf RE'!L15:L17)+'A4-FinPerf RE'!L19","v":132768100}]
["Change in consumer debtors (current and non-current)",null,null,{"$f":"D84","v":11518119.166666666},{"$f":"(SUM('A6-FinPos'!D8:D10)+'A6-FinPos'!D15)-(SUM('A6-FinPos'!C8:C10)+'A6-FinPos'!C15)","v":4669379},{"$f":"(SUM('A6-FinPos'!E8:E10)+'A6-FinPos'!E15)-(SUM('A6-FinPos'!D8:D10)+'A6-FinPos'!D15)","v":22881157},{"$f":"(SUM('A6-FinPos'!F8:F10)+'A6-FinPos'!F15)-(SUM('A6-FinPos'!E8:E10)+'A6-FinPos'!E15)","v":-34576802},{"$f":"(SUM('A6-FinPos'!G8:G10)+'A6-FinPos'!G15)-(SUM('A6-FinPos'!E8:E10)+'A6-FinPos'!E15)","v":494},{"$f":"(SUM('A6-FinPos'!H8:H10)+'A6-FinPos'!H15)-(SUM('A6-FinPos'!E8:E10)+'A6-FinPos'!E15)","v":494},{"$f":"(SUM('A6-FinPos'!I8:I10)+'A6-FinPos'!I15)-(SUM('A6-FinPos'!E8:E10)+'A6-FinPos'!E15)","v":494},{"$f":"(SUM('A6-FinPos'!J8:J10)+'A6-FinPos'!J15)-(SUM('A6-FinPos'!F8:F10)+'A6-FinPos'!F15)","v":11151172.579999998},{"$f":"(SUM('A6-FinPos'!K8:K10)+'A6-FinPos'!K15)-(SUM('A6-FinPos'!J8:J10)+'A6-FinPos'!J15)","v":2024908.6700000018},{"$f":"(SUM('A6-FinPos'!L8:L10)+'A6-FinPos'!L15)-(SUM('A6-FinPos'!K8:K10)+'A6-FinPos'!K15)","v":1065406.8400000036}]
["Operating and Capital Grant Revenue","18(1)a",null,{"$f":"'A4-FinPerf RE'!C18+'A4-FinPerf RE'!C38","v":315487287},{"$f":"'A4-FinPerf RE'!D18+'A4-FinPerf RE'!D38","v":343970662},{"$f":"'A4-FinPerf RE'!E18+'A4-FinPerf RE'!E38","v":332419573},{"$f":"'A4-FinPerf RE'!F18+'A4-FinPerf RE'!F38","v":363712000},{"$f":"'A4-FinPerf RE'!G18+'A4-FinPerf RE'!G38","v":368870000},{"$f":"'A4-FinPerf RE'!H18+'A4-FinPerf RE'!H38","v":368870000},{"$f":"'A4-FinPerf RE'!I18+'A4-FinPerf RE'!I38","v":368870000},{"$f":"'A4-FinPerf RE'!J18+'A4-FinPerf RE'!J38","v":447287000},{"$f":"'A4-FinPerf RE'!K18+'A4-FinPerf RE'!K38","v":412598000},{"$f":"'A4-FinPerf RE'!L18+'A4-FinPerf RE'!L38","v":438009000}]
["Capital expenditure - total",{"$f":"B17","v":"20(1)(vi)"},null,{"$f":"'A5-Capex'!C40","v":30523585.880000003},{"$f":"'A5-Capex'!D40","v":135664258},{"$f":"'A5-Capex'!E40","v":79202665},{"$f":"'A5-Capex'!F40","v":109870266},{"$f":"'A5-Capex'!G40","v":107027174.86},{"$f":"'A5-Capex'!H40","v":107027174.86},{"$f":"'A5-Capex'!I40","v":107027174.86},{"$f":"'A5-Capex'!J40","v":138638004},{"$f":"'A5-Capex'!K40","v":92529633},{"$f":"'A5-Capex'!L40","v":92696871}]
["Capital expenditure - renewal",{"$f":"B18","v":"20(1)(vi)"},null,{"$f":"'A9-Asset'!C37","v":1996072.97},{"$f":"'A9-Asset'!D37","v":0},{"$f":"'A9-Asset'!E37","v":0},{"$f":"'A9-Asset'!F37","v":0},{"$f":"'A9-Asset'!G37","v":0},{"$f":"'A9-Asset'!H37","v":0},null,{"$f":"'A9-Asset'!I37","v":0},{"$f":"'A9-Asset'!J37","v":2000000},{"$f":"'A9-Asset'!K37","v":5000000}]
[]
["Supporting benchmarks"]
["Growth guideline maximum",null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["CPI guideline",null,null,4.2999999999999997E-2,3.9E-2,4.5999999999999999E-2,0.05,0.05,0.05,0.05,5.3999999999999999E-2,5.6000000000000001E-2,5.3999999999999999E-2]
["DoRA operating grants total MFY",null,null,null,null,null,null,null,null,null,{"$f":"K76","v":386701000},{"$f":"L76","v":346800000},368388000]
["DoRA capital grants total MFY",null,null,null,null,null,null,null,null,null,{"$f":"K82","v":60286000},{"$f":"L82","v":65468000},69261000]
["Provincial operating grants"]
["Provincial capital grants"]
["District Municipality grants"]
["Total gazetted/advised national, provincial and district grants",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":446987000},{"$f":"SUM(L63:L67)","v":412268000},{"$f":"SUM(M63:M67)","v":437649000}]
["Average annual collection rate (arrears inclusive)"]
[]
["DoRA operating"]
["EQUITABLE SHARE",null,null,null,null,null,null,null,null,null,369568000,329500000,348361000]
["FINANCE MANAGEMENT GRANT",null,null,null,null,null,null,null,null,null,2000000,2300000,2500000]
["EPWP",null,null,null,null,null,null,null,null,null,3409000]
["INTERGRATED NATIONAL ELECTRIFICATION GRANT",null,null,null,null,null,null,null,null,null,11724000,15000000,17527000]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K72:K75)","v":386701000},{"$f":"SUM(L72:L75)","v":346800000},{"$f":"SUM(M72:M75)","v":368388000}]
["DoRA capital"]
["MUNICIPAL INFRASTRUCTURE GRANT",null,null,null,null,null,null,null,null,null,60286000,65468000,69261000]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K78:K81)","v":60286000},{"$f":"SUM(L78:L81)","v":65468000},{"$f":"SUM(M78:M81)","v":69261000}]
["Trend"]
[{"$f":"A55","v":"Change in consumer debtors (current and non-current)"},null,null,{"$f":"TREND(E84:G84)","v":11518119.166666666},{"$f":"E55","v":4669379},{"$f":"F55","v":22881157},{"$f":"J55","v":494},{"$f":"K55","v":11151172.579999998},2024908.6700000018,1065406.8400000036,0,0,0]
[]
["Total Operating Revenue",null,null,{"$f":"'A1-Sum'!B10","v":289644187},{"$f":"'A1-Sum'!C10","v":337825361},{"$f":"'A1-Sum'!D10","v":365124775.99000001},{"$f":"'A1-Sum'!E10","v":376373000},{"$f":"'A1-Sum'!F10","v":459867603},{"$f":"'A1-Sum'!G10","v":459867603},{"$f":"'A1-Sum'!H10","v":459867603},{"$f":"'A1-Sum'!I10","v":539470742},{"$f":"'A1-Sum'!J10","v":482724306},{"$f":"'A1-Sum'!K10","v":510914968}]
["Total Operating Expenditure",null,null,{"$f":"'A1-Sum'!B18","v":322694229.34000003},{"$f":"'A1-Sum'!C18","v":556398752},{"$f":"'A1-Sum'!D18","v":377327599},{"$f":"'A1-Sum'!E18","v":372190734},{"$f":"'A1-Sum'!F18","v":413528429},{"$f":"'A1-Sum'!G18","v":413528429},{"$f":"'A1-Sum'!H18","v":413280420.65999997},{"$f":"'A1-Sum'!I18","v":458118738},{"$f":"'A1-Sum'!J18","v":455662674},{"$f":"'A1-Sum'!K18","v":487479095}]
["Operating Performance Surplus/(Deficit)",null,null,{"$f":"D86-D87","v":-33050042.340000033},{"$f":"E86-E87","v":-218573391},-12202823.00999999,4182266,46339174,46339174,46587182.340000033,{"$f":"K86-K87","v":81352004},27061632,23435873]
["Cash and Cash Equivalents (30 June 2012)",null,null,null,null,null,null,null,null,null,{"$f":"'A7-CFlow'!J40","v":151589475}]
["Revenue"]
["% Increase in Total Operating Revenue",null,null,null,{"$f":"IF(ISERROR(('A1-Sum'!C10-'A1-Sum'!B10)/'A1-Sum'!B10),0,(('A1-Sum'!C10-'A1-Sum'!B10)/'A1-Sum'!B10))","v":0.16634607619451378},{"$f":"IF(ISERROR(('A1-Sum'!D10-'A1-Sum'!C10)/'A1-Sum'!C10),0,(('A1-Sum'!D10-'A1-Sum'!C10)/'A1-Sum'!C10))","v":8.0809252772470239E-2},{"$f":"IF(ISERROR(('A1-Sum'!E10-'A1-Sum'!D10)/'A1-Sum'!D10),0,(('A1-Sum'!E10-'A1-Sum'!D10)/'A1-Sum'!D10))","v":3.0806520810595595E-2},{"$f":"IF(ISERROR(('A1-Sum'!F10-'A1-Sum'!E10)/'A1-Sum'!E10),0,(('A1-Sum'!F10-'A1-Sum'!E10)/'A1-Sum'!E10))","v":0.22184004431773799},{"$f":"IF(ISERROR(('A1-Sum'!G10-'A1-Sum'!F10)/'A1-Sum'!F10),0,(('A1-Sum'!G10-'A1-Sum'!F10)/'A1-Sum'!F10))","v":0},{"$f":"IF(ISERROR(('A1-Sum'!H10-'A1-Sum'!G10)/'A1-Sum'!G10),0,(('A1-Sum'!H10-'A1-Sum'!G10)/'A1-Sum'!G10))","v":0},{"$f":"IF(ISERROR(('A1-Sum'!I10-'A1-Sum'!F10)/'A1-Sum'!F10),0,(('A1-Sum'!I10-'A1-Sum'!F10)/'A1-Sum'!F10))","v":0.1731001237762774},{"$f":"IF(ISERROR(('A1-Sum'!J10-'A1-Sum'!I10)/'A1-Sum'!I10),0,(('A1-Sum'!J10-'A1-Sum'!I10)/'A1-Sum'!I10))","v":-0.10518908919809408},{"$f":"IF(ISERROR(('A1-Sum'!K10-'A1-Sum'!J10)/'A1-Sum'!J10),0,(('A1-Sum'!K10-'A1-Sum'!J10)/'A1-Sum'!J10))","v":5.8399093746897425E-2}]
["% Increase in Property Rates Revenue",null,null,null,{"$f":"IF(ISERROR(('A4-FinPerf RE'!D5-'A4-FinPerf RE'!C5)/'A4-FinPerf RE'!C5),0,(('A4-FinPerf RE'!D5-'A4-FinPerf RE'!C5)/'A4-FinPerf RE'!C5))","v":5.3670878899332072E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!E5-'A4-FinPerf RE'!D5)/'A4-FinPerf RE'!D5),0,(('A4-FinPerf RE'!E5-'A4-FinPerf RE'!D5)/'A4-FinPerf RE'!D5))","v":0.13946325366038045},{"$f":"IF(ISERROR(('A4-FinPerf RE'!F5-'A4-FinPerf RE'!E5)/'A4-FinPerf RE'!E5),0,(('A4-FinPerf RE'!F5-'A4-FinPerf RE'!E5)/'A4-FinPerf RE'!E5))","v":-1.6804946880094405E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!G5-'A4-FinPerf RE'!F5)/'A4-FinPerf RE'!F5),0,(('A4-FinPerf RE'!G5-'A4-FinPerf RE'!F5)/'A4-FinPerf RE'!F5))","v":0.82540326696017607},{"$f":"IF(ISERROR(('A4-FinPerf RE'!H5-'A4-FinPerf RE'!G5)/'A4-FinPerf RE'!G5),0,(('A4-FinPerf RE'!H5-'A4-FinPerf RE'!G5)/'A4-FinPerf RE'!G5))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!I5-'A4-FinPerf RE'!H5)/'A4-FinPerf RE'!H5),0,(('A4-FinPerf RE'!I5-'A4-FinPerf RE'!H5)/'A4-FinPerf RE'!H5))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!J5-'A4-FinPerf RE'!G5)/'A4-FinPerf RE'!G5),0,(('A4-FinPerf RE'!J5-'A4-FinPerf RE'!G5)/'A4-FinPerf RE'!G5))","v":6.2703816149687772E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!K5-'A4-FinPerf RE'!J5)/'A4-FinPerf RE'!J5),0,(('A4-FinPerf RE'!K5-'A4-FinPerf RE'!J5)/'A4-FinPerf RE'!J5))","v":4.844379924661852E-2},{"$f":"IF(ISERROR(('A4-FinPerf RE'!L5-'A4-FinPerf RE'!K5)/'A4-FinPerf RE'!K5),0,(('A4-FinPerf RE'!L5-'A4-FinPerf RE'!K5)/'A4-FinPerf RE'!K5))","v":4.8444442596799038E-2}]
["% Increase in Electricity Revenue",null,null,null,{"$f":"IF(ISERROR(('A4-FinPerf RE'!D6-'A4-FinPerf RE'!C6)/'A4-FinPerf RE'!C6),0,(('A4-FinPerf RE'!D6-'A4-FinPerf RE'!C6)/'A4-FinPerf RE'!C6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!E6-'A4-FinPerf RE'!D6)/'A4-FinPerf RE'!D6),0,(('A4-FinPerf RE'!E6-'A4-FinPerf RE'!D6)/'A4-FinPerf RE'!D6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!F6-'A4-FinPerf RE'!E6)/'A4-FinPerf RE'!E6),0,(('A4-FinPerf RE'!F6-'A4-FinPerf RE'!E6)/'A4-FinPerf RE'!E6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!G6-'A4-FinPerf RE'!F6)/'A4-FinPerf RE'!F6),0,(('A4-FinPerf RE'!G6-'A4-FinPerf RE'!F6)/'A4-FinPerf RE'!F6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!H6-'A4-FinPerf RE'!G6)/'A4-FinPerf RE'!G6),0,(('A4-FinPerf RE'!H6-'A4-FinPerf RE'!G6)/'A4-FinPerf RE'!G6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!I6-'A4-FinPerf RE'!H6)/'A4-FinPerf RE'!H6),0,(('A4-FinPerf RE'!I6-'A4-FinPerf RE'!H6)/'A4-FinPerf RE'!H6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!J6-'A4-FinPerf RE'!G6)/'A4-FinPerf RE'!G6),0,(('A4-FinPerf RE'!J6-'A4-FinPerf RE'!G6)/'A4-FinPerf RE'!G6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!K6-'A4-FinPerf RE'!J6)/'A4-FinPerf RE'!J6),0,(('A4-FinPerf RE'!K6-'A4-FinPerf RE'!J6)/'A4-FinPerf RE'!J6))","v":0},{"$f":"IF(ISERROR(('A4-FinPerf RE'!L6-'A4-FinPerf RE'!K6)/'A4-FinPerf RE'!K6),0,(('A4-FinPerf RE'!L6-'A4-FinPerf RE'!K6)/'A4-FinPerf RE'!K6))","v":0}]
["% Increase in Property Rates & Services Charges",null,null,null,{"$f":"IF(ISERROR((('A1-Sum'!C5+'A1-Sum'!C6)-('A1-Sum'!B5+'A1-Sum'!B6))/('A1-Sum'!B5+'A1-Sum'!B6)),0,((('A1-Sum'!C5+'A1-Sum'!C6)-('A1-Sum'!B5+'A1-Sum'!B6))/('A1-Sum'!B5+'A1-Sum'!B6)))","v":5.0593126151719153E-2},{"$f":"IF(ISERROR((('A1-Sum'!D5+'A1-Sum'!D6)-('A1-Sum'!C5+'A1-Sum'!C6))/('A1-Sum'!C5+'A1-Sum'!C6)),0,((('A1-Sum'!D5+'A1-Sum'!D6)-('A1-Sum'!C5+'A1-Sum'!C6))/('A1-Sum'!C5+'A1-Sum'!C6)))","v":0.12580386815185246},{"$f":"IF(ISERROR((('A1-Sum'!E5+'A1-Sum'!E6)-('A1-Sum'!D5+'A1-Sum'!D6))/('A1-Sum'!D5+'A1-Sum'!D6)),0,((('A1-Sum'!E5+'A1-Sum'!E6)-('A1-Sum'!D5+'A1-Sum'!D6))/('A1-Sum'!D5+'A1-Sum'!D6)))","v":6.9507928234699347E-4},{"$f":"IF(ISERROR((('A1-Sum'!F5+'A1-Sum'!F6)-('A1-Sum'!E5+'A1-Sum'!E6))/('A1-Sum'!E5+'A1-Sum'!E6)),0,((('A1-Sum'!F5+'A1-Sum'!F6)-('A1-Sum'!E5+'A1-Sum'!E6))/('A1-Sum'!E5+'A1-Sum'!E6)))","v":0.73255992154442873},{"$f":"IF(ISERROR((('A1-Sum'!G5+'A1-Sum'!G6)-('A1-Sum'!F5+'A1-Sum'!F6))/('A1-Sum'!F5+'A1-Sum'!F6)),0,((('A1-Sum'!G5+'A1-Sum'!G6)-('A1-Sum'!F5+'A1-Sum'!F6))/('A1-Sum'!F5+'A1-Sum'!F6)))","v":0},{"$f":"IF(ISERROR((('A1-Sum'!H5+'A1-Sum'!H6)-('A1-Sum'!G5+'A1-Sum'!G6))/('A1-Sum'!G5+'A1-Sum'!G6)),0,((('A1-Sum'!H5+'A1-Sum'!H6)-('A1-Sum'!G5+'A1-Sum'!G6))/('A1-Sum'!G5+'A1-Sum'!G6)))","v":0},{"$f":"IF(ISERROR((('A1-Sum'!I5+'A1-Sum'!I6)-('A1-Sum'!F5+'A1-Sum'!F6))/('A1-Sum'!F5+'A1-Sum'!F6)),0,((('A1-Sum'!I5+'A1-Sum'!I6)-('A1-Sum'!F5+'A1-Sum'!F6))/('A1-Sum'!F5+'A1-Sum'!F6)))","v":6.1719949640686111E-2},{"$f":"IF(ISERROR((('A1-Sum'!J5+'A1-Sum'!J6)-('A1-Sum'!I5+'A1-Sum'!I6))/('A1-Sum'!I5+'A1-Sum'!I6)),0,((('A1-Sum'!J5+'A1-Sum'!J6)-('A1-Sum'!I5+'A1-Sum'!I6))/('A1-Sum'!I5+'A1-Sum'!I6)))","v":4.8412309578372788E-2},{"$f":"IF(ISERROR((('A1-Sum'!K5+'A1-Sum'!K6)-('A1-Sum'!J5+'A1-Sum'!J6))/('A1-Sum'!J5+'A1-Sum'!J6)),0,((('A1-Sum'!K5+'A1-Sum'!K6)-('A1-Sum'!J5+'A1-Sum'!J6))/('A1-Sum'!J5+'A1-Sum'!J6)))","v":4.8412923566686389E-2}]
["Expenditure"]
["% Increase in Total Operating Expenditure",null,null,null,{"$f":"IF(ISERROR(('A1-Sum'!C18-'A1-Sum'!B18)/'A1-Sum'!B18),0,(('A1-Sum'!C18-'A1-Sum'!B18)/'A1-Sum'!B18))","v":0.72422901127792427},{"$f":"IF(ISERROR(('A1-Sum'!D18-'A1-Sum'!C18)/'A1-Sum'!C18),0,(('A1-Sum'!D18-'A1-Sum'!C18)/'A1-Sum'!C18))","v":-0.32183960218516089},{"$f":"IF(ISERROR(('A1-Sum'!E18-'A1-Sum'!D18)/'A1-Sum'!D18),0,(('A1-Sum'!E18-'A1-Sum'!D18)/'A1-Sum'!D18))","v":-1.3613806712294056E-2},{"$f":"IF(ISERROR(('A1-Sum'!F18-'A1-Sum'!E18)/'A1-Sum'!E18),0,(('A1-Sum'!F18-'A1-Sum'!E18)/'A1-Sum'!E18))","v":0.11106588967365319},{"$f":"IF(ISERROR(('A1-Sum'!G18-'A1-Sum'!F18)/'A1-Sum'!F18),0,(('A1-Sum'!G18-'A1-Sum'!F18)/'A1-Sum'!F18))","v":0},{"$f":"IF(ISERROR(('A1-Sum'!H18-'A1-Sum'!G18)/'A1-Sum'!G18),0,(('A1-Sum'!H18-'A1-Sum'!G18)/'A1-Sum'!G18))","v":-5.9973709812350859E-4},{"$f":"IF(ISERROR(('A1-Sum'!I18-'A1-Sum'!F18)/'A1-Sum'!F18),0,(('A1-Sum'!I18-'A1-Sum'!F18)/'A1-Sum'!F18))","v":0.10782888399675176},{"$f":"IF(ISERROR(('A1-Sum'!J18-'A1-Sum'!I18)/'A1-Sum'!I18),0,(('A1-Sum'!J18-'A1-Sum'!I18)/'A1-Sum'!I18))","v":-5.3611952454125549E-3},{"$f":"IF(ISERROR(('A1-Sum'!K18-'A1-Sum'!J18)/'A1-Sum'!J18),0,(('A1-Sum'!K18-'A1-Sum'!J18)/'A1-Sum'!J18))","v":6.9824505748302748E-2}]
["% Increase in Employee Costs",null,null,null,{"$f":"IF(ISERROR(('A1-Sum'!C11-'A1-Sum'!B11)/'A1-Sum'!B11),0,(('A1-Sum'!C11-'A1-Sum'!B11)/'A1-Sum'!B11))","v":9.161467708042155E-2},{"$f":"IF(ISERROR(('A1-Sum'!D11-'A1-Sum'!C11)/'A1-Sum'!C11),0,(('A1-Sum'!D11-'A1-Sum'!C11)/'A1-Sum'!C11))","v":2.5137662076400488E-2},{"$f":"IF(ISERROR(('A1-Sum'!E11-'A1-Sum'!D11)/'A1-Sum'!D11),0,(('A1-Sum'!E11-'A1-Sum'!D11)/'A1-Sum'!D11))","v":0.23023725728953329},{"$f":"IF(ISERROR(('A1-Sum'!F11-'A1-Sum'!E11)/'A1-Sum'!E11),0,(('A1-Sum'!F11-'A1-Sum'!E11)/'A1-Sum'!E11))","v":-0.13722836820214532},{"$f":"IF(ISERROR(('A1-Sum'!G11-'A1-Sum'!F11)/'A1-Sum'!F11),0,(('A1-Sum'!G11-'A1-Sum'!F11)/'A1-Sum'!F11))","v":0},{"$f":"IF(ISERROR(('A1-Sum'!H11-'A1-Sum'!G11)/'A1-Sum'!G11),0,(('A1-Sum'!H11-'A1-Sum'!G11)/'A1-Sum'!G11))","v":0},{"$f":"IF(ISERROR(('A1-Sum'!I11-'A1-Sum'!F11)/'A1-Sum'!F11),0,(('A1-Sum'!I11-'A1-Sum'!F11)/'A1-Sum'!F11))","v":0.22334053715847718},{"$f":"IF(ISERROR(('A1-Sum'!J11-'A1-Sum'!I11)/'A1-Sum'!I11),0,(('A1-Sum'!J11-'A1-Sum'!I11)/'A1-Sum'!I11))","v":4.9711577642227764E-2},{"$f":"IF(ISERROR(('A1-Sum'!K11-'A1-Sum'!J11)/'A1-Sum'!J11),0,(('A1-Sum'!K11-'A1-Sum'!J11)/'A1-Sum'!J11))","v":6.027214088783938E-2}]
["% Increase in Electricity Bulk Purchases",null,null,null,{"$f":"IF(ISERROR(('SA1'!D94-'SA1'!C94)/'SA1'!C94),0,(('SA1'!D94-'SA1'!C94)/'SA1'!C94))","v":0},{"$f":"IF(ISERROR(('SA1'!E94-'SA1'!D94)/'SA1'!D94),0,(('SA1'!E94-'SA1'!D94)/'SA1'!D94))","v":0},{"$f":"IF(ISERROR(('SA1'!F94-'SA1'!E94)/'SA1'!E94),0,(('SA1'!F94-'SA1'!E94)/'SA1'!E94))","v":0},{"$f":"IF(ISERROR(('SA1'!G94-'SA1'!F94)/'SA1'!F94),0,(('SA1'!G94-'SA1'!F94)/'SA1'!F94))","v":0},{"$f":"IF(ISERROR(('SA1'!H94-'SA1'!G94)/'SA1'!G94),0,(('SA1'!H94-'SA1'!G94)/'SA1'!G94))","v":0},{"$f":"IF(ISERROR(('SA1'!I94-'SA1'!H94)/'SA1'!H94),0,(('SA1'!I94-'SA1'!H94)/'SA1'!H94))","v":0},{"$f":"IF(ISERROR(('SA1'!J94-'SA1'!G94)/'SA1'!G94),0,(('SA1'!J94-'SA1'!G94)/'SA1'!G94))","v":0},{"$f":"IF(ISERROR(('SA1'!K94-'SA1'!J94)/'SA1'!J94),0,(('SA1'!K94-'SA1'!J94)/'SA1'!J94))","v":0},{"$f":"IF(ISERROR(('SA1'!L94-'SA1'!K94)/'SA1'!K94),0,(('SA1'!L94-'SA1'!K94)/'SA1'!K94))","v":0}]
["Average Cost Per Budgeted Employee Position (Remuneration)",null,null,null,null,{"$f":"IF(ISERROR('A1-Sum'!D11/('SA24'!D36+'SA24'!E36-'SA24'!C5)),0,('A1-Sum'!D11/('SA24'!D36+'SA24'!E36-'SA24'!C5)))","v":305377.8789954338},{"$f":"IF(ISERROR('A1-Sum'!E11/('SA24'!F36-'SA24'!F5)),0,('A1-Sum'!E11/('SA24'!F36-'SA24'!F5)))","v":374831.4646924829},null,null,null,{"$f":"IF(ISERROR('A1-Sum'!I11/('SA24'!I36-'SA24'!I5)),0,('A1-Sum'!I11/('SA24'!I36-'SA24'!I5)))","v":427777.31527093594}]
["Average Cost Per Councillor (Remuneration)",null,null,null,null,{"$f":"IF(ISERROR('A1-Sum'!D12/'SA24'!C5),0,('A1-Sum'!D12/'SA24'!C5))","v":390244.5},{"$f":"IF(ISERROR('A1-Sum'!E12/'SA24'!F5),0,('A1-Sum'!E12/'SA24'!F5))","v":398709.21666666667},null,null,null,{"$f":"IF(ISERROR('A1-Sum'!I12/'SA24'!I5),0,('A1-Sum'!I12/'SA24'!I5))","v":403596.59677419357}]
["R&M % of PPE",null,null,{"$f":"'A9-Asset'!C205","v":2.9000000000000001E-2},{"$f":"'A9-Asset'!D205","v":3.0000000000000001E-3},{"$f":"'A9-Asset'!E205","v":5.0000000000000001E-3},{"$f":"'A9-Asset'!F205","v":1.6E-2},{"$f":"'A9-Asset'!G205","v":5.0999999999999997E-2},{"$f":"'A9-Asset'!H205","v":5.0999999999999997E-2},null,{"$f":"'A9-Asset'!I205","v":3.3000000000000002E-2},{"$f":"'A9-Asset'!J205","v":3.2000000000000001E-2},{"$f":"'A9-Asset'!K205","v":3.4000000000000002E-2}]
["Asset Renewal and R&M as a % of PPE",null,null,{"$f":"'A9-Asset'!C206","v":0.05},{"$f":"'A9-Asset'!D206","v":0.02},{"$f":"'A9-Asset'!E206","v":0.01},{"$f":"'A9-Asset'!F206","v":0.04},{"$f":"'A9-Asset'!G206","v":7.0000000000000007E-2},{"$f":"'A9-Asset'!H206","v":7.0000000000000007E-2},null,{"$f":"'A9-Asset'!I206","v":0.06},{"$f":"'A9-Asset'!J206","v":0.04},{"$f":"'A9-Asset'!K206","v":0.04}]
["Debt Impairment % of Total Billable Revenue",null,null,{"$f":"'SA10'!D11","v":0.65807743204441294},{"$f":"'SA10'!E11","v":0.99040221686460306},{"$f":"'SA10'!F11","v":0.64337144719028261},{"$f":"'SA10'!G11","v":0.35260930888575459},{"$f":"'SA10'!H11","v":0.38159860789775052},{"$f":"'SA10'!I11","v":0.38159860789775052},{"$f":"'SA10'!J11","v":0.38159860789775052},{"$f":"'SA10'!K11","v":0.41093172310716042},{"$f":"'SA10'!L11","v":0.34281884901222576},{"$f":"'SA10'!M11","v":0.33788799815072806}]
["Capital Revenue"]
["Internally Funded & Other (R'000)",null,null,{"$f":"'A1-Sum'!B29+'A1-Sum'!B31","v":7541929.8800000027},{"$f":"'A1-Sum'!C29+'A1-Sum'!C31","v":47547912},{"$f":"'A1-Sum'!D29+'A1-Sum'!D31","v":22691196},{"$f":"'A1-Sum'!E29+'A1-Sum'!E31","v":52216666},{"$f":"'A1-Sum'!F29+'A1-Sum'!F31","v":49580743},{"$f":"'A1-Sum'!G29+'A1-Sum'!G31","v":49580743},{"$f":"'A1-Sum'!H29+'A1-Sum'!H31","v":49580743},{"$f":"'A1-Sum'!I29+'A1-Sum'!I31","v":81366304},{"$f":"'A1-Sum'!J29+'A1-Sum'!J31","v":30335033},{"$f":"'A1-Sum'!K29+'A1-Sum'!K31","v":26898921}]
["Borrowing (R'000)",null,null,{"$f":"'A1-Sum'!B30","v":0},{"$f":"'A1-Sum'!C30","v":0},{"$f":"'A1-Sum'!D30","v":0},{"$f":"'A1-Sum'!E30","v":0},{"$f":"'A1-Sum'!F30","v":0},{"$f":"'A1-Sum'!G30","v":0},{"$f":"'A1-Sum'!H30","v":0},{"$f":"'A1-Sum'!I30","v":0},{"$f":"'A1-Sum'!J30","v":0},{"$f":"'A1-Sum'!K30","v":0}]
["Grant Funding and Other (R'000)",null,null,{"$f":"'A1-Sum'!B28","v":22981656},{"$f":"'A1-Sum'!C28","v":88116346},{"$f":"'A1-Sum'!D28","v":56511469},{"$f":"'A1-Sum'!E28","v":57653600},{"$f":"'A1-Sum'!F28","v":57446432},{"$f":"'A1-Sum'!G28","v":57446432},{"$f":"'A1-Sum'!H28","v":57446432},{"$f":"'A1-Sum'!I28","v":57271700},{"$f":"'A1-Sum'!J28","v":62194600},{"$f":"'A1-Sum'!K28","v":65797950}]
["Internally Generated funds % of Non Grant Funding",null,null,{"$f":"IF(ISERROR(('A1-Sum'!B29+'A1-Sum'!B31)/('A1-Sum'!B32-'A1-Sum'!B28)),0,(('A1-Sum'!B29+'A1-Sum'!B31)/('A1-Sum'!B32-'A1-Sum'!B28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!C29+'A1-Sum'!C31)/('A1-Sum'!C32-'A1-Sum'!C28)),0,(('A1-Sum'!C29+'A1-Sum'!C31)/('A1-Sum'!C32-'A1-Sum'!C28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!D29+'A1-Sum'!D31)/('A1-Sum'!D32-'A1-Sum'!D28)),0,(('A1-Sum'!D29+'A1-Sum'!D31)/('A1-Sum'!D32-'A1-Sum'!D28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!E29+'A1-Sum'!E31)/('A1-Sum'!E32-'A1-Sum'!E28)),0,(('A1-Sum'!E29+'A1-Sum'!E31)/('A1-Sum'!E32-'A1-Sum'!E28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!F29+'A1-Sum'!F31)/('A1-Sum'!F32-'A1-Sum'!F28)),0,(('A1-Sum'!F29+'A1-Sum'!F31)/('A1-Sum'!F32-'A1-Sum'!F28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!G29+'A1-Sum'!G31)/('A1-Sum'!G32-'A1-Sum'!G28)),0,(('A1-Sum'!G29+'A1-Sum'!G31)/('A1-Sum'!G32-'A1-Sum'!G28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!H29+'A1-Sum'!H31)/('A1-Sum'!H32-'A1-Sum'!H28)),0,(('A1-Sum'!H29+'A1-Sum'!H31)/('A1-Sum'!H32-'A1-Sum'!H28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!I29+'A1-Sum'!I31)/('A1-Sum'!I32-'A1-Sum'!I28)),0,(('A1-Sum'!I29+'A1-Sum'!I31)/('A1-Sum'!I32-'A1-Sum'!I28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!J29+'A1-Sum'!J31)/('A1-Sum'!J32-'A1-Sum'!J28)),0,(('A1-Sum'!J29+'A1-Sum'!J31)/('A1-Sum'!J32-'A1-Sum'!J28)))","v":1},{"$f":"IF(ISERROR(('A1-Sum'!K29+'A1-Sum'!K31)/('A1-Sum'!K32-'A1-Sum'!K28)),0,(('A1-Sum'!K29+'A1-Sum'!K31)/('A1-Sum'!K32-'A1-Sum'!K28)))","v":1}]
["Borrowing % of Non Grant Funding",null,null,{"$f":"IF(ISERROR('A1-Sum'!B30/('A1-Sum'!B32-'A1-Sum'!B28)),0,('A1-Sum'!B30/('A1-Sum'!B32-'A1-Sum'!B28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!C30/('A1-Sum'!C32-'A1-Sum'!C28)),0,('A1-Sum'!C30/('A1-Sum'!C32-'A1-Sum'!C28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!D30/('A1-Sum'!D32-'A1-Sum'!D28)),0,('A1-Sum'!D30/('A1-Sum'!D32-'A1-Sum'!D28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!E30/('A1-Sum'!E32-'A1-Sum'!E28)),0,('A1-Sum'!E30/('A1-Sum'!E32-'A1-Sum'!E28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!F30/('A1-Sum'!F32-'A1-Sum'!F28)),0,('A1-Sum'!F30/('A1-Sum'!F32-'A1-Sum'!F28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!G30/('A1-Sum'!G32-'A1-Sum'!G28)),0,('A1-Sum'!G30/('A1-Sum'!G32-'A1-Sum'!G28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!H30/('A1-Sum'!H32-'A1-Sum'!H28)),0,('A1-Sum'!H30/('A1-Sum'!H32-'A1-Sum'!H28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!I30/('A1-Sum'!I32-'A1-Sum'!I28)),0,('A1-Sum'!I30/('A1-Sum'!I32-'A1-Sum'!I28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!J30/('A1-Sum'!J32-'A1-Sum'!J28)),0,('A1-Sum'!J30/('A1-Sum'!J32-'A1-Sum'!J28)))","v":0},{"$f":"IF(ISERROR('A1-Sum'!K30/('A1-Sum'!K32-'A1-Sum'!K28)),0,('A1-Sum'!K30/('A1-Sum'!K32-'A1-Sum'!K28)))","v":0}]
["Grant Funding % of Total Funding",null,null,{"$f":"IF(ISERROR('A1-Sum'!B28/'A1-Sum'!B32),0,('A1-Sum'!B28/'A1-Sum'!B32))","v":0.75291468343037282},{"$f":"IF(ISERROR('A1-Sum'!C28/'A1-Sum'!C32),0,('A1-Sum'!C28/'A1-Sum'!C32))","v":0.64951776760537772},{"$f":"IF(ISERROR('A1-Sum'!D28/'A1-Sum'!D32),0,('A1-Sum'!D28/'A1-Sum'!D32))","v":0.71350464027946536},{"$f":"IF(ISERROR('A1-Sum'!E28/'A1-Sum'!E32),0,('A1-Sum'!E28/'A1-Sum'!E32))","v":0.52474251768899882},{"$f":"IF(ISERROR('A1-Sum'!F28/'A1-Sum'!F32),0,('A1-Sum'!F28/'A1-Sum'!F32))","v":0.53674622356424895},{"$f":"IF(ISERROR('A1-Sum'!G28/'A1-Sum'!G32),0,('A1-Sum'!G28/'A1-Sum'!G32))","v":0.53674622356424895},{"$f":"IF(ISERROR('A1-Sum'!H28/'A1-Sum'!H32),0,('A1-Sum'!H28/'A1-Sum'!H32))","v":0.53674622356424895},{"$f":"IF(ISERROR('A1-Sum'!I28/'A1-Sum'!I32),0,('A1-Sum'!I28/'A1-Sum'!I32))","v":0.41310245637985382},{"$f":"IF(ISERROR('A1-Sum'!J28/'A1-Sum'!J32),0,('A1-Sum'!J28/'A1-Sum'!J32))","v":0.67215872346537897},{"$f":"IF(ISERROR('A1-Sum'!K28/'A1-Sum'!K32),0,('A1-Sum'!K28/'A1-Sum'!K32))","v":0.70981845762625584}]
["Capital Expenditure"]
["Total Capital Programme (R'000)",null,null,{"$f":"'A1-Sum'!B27","v":30523585.880000003},{"$f":"'A1-Sum'!C27","v":135664258},{"$f":"'A1-Sum'!D27","v":79202665},{"$f":"'A1-Sum'!E27","v":109870266},{"$f":"'A1-Sum'!F27","v":107027175},{"$f":"'A1-Sum'!G27","v":107027175},{"$f":"'A1-Sum'!H27","v":107027175},{"$f":"'A1-Sum'!I27","v":138638004},{"$f":"'A1-Sum'!J27","v":92529633},{"$f":"'A1-Sum'!K27","v":92696871}]
["Asset Renewal",null,null,{"$f":"'A1-Sum'!B55","v":25353565.879999999},{"$f":"'A1-Sum'!C55","v":15846322},{"$f":"'A1-Sum'!D55","v":4716695},{"$f":"'A1-Sum'!E55","v":24649820},{"$f":"'A1-Sum'!F55","v":20210470},{"$f":"'A1-Sum'!G55","v":20210470},{"$f":"'A1-Sum'!H55","v":20210470},{"$f":"'A1-Sum'!I55","v":26600000},{"$f":"'A1-Sum'!J55","v":8000000},{"$f":"'A1-Sum'!K55","v":5000000}]
["Asset Renewal % of Total Capital Expenditure",null,null,{"$f":"IF(ISERROR('A1-Sum'!B55/'A1-Sum'!B32),0,('A1-Sum'!B55/'A1-Sum'!B32))","v":0.83062212872611529},{"$f":"IF(ISERROR('A1-Sum'!C55/'A1-Sum'!C32),0,('A1-Sum'!C55/'A1-Sum'!C32))","v":0.11680543006397455},{"$f":"IF(ISERROR('A1-Sum'!D55/'A1-Sum'!D32),0,('A1-Sum'!D55/'A1-Sum'!D32))","v":5.9552225925731159E-2},{"$f":"IF(ISERROR('A1-Sum'!E55/'A1-Sum'!E32),0,('A1-Sum'!E55/'A1-Sum'!E32))","v":0.22435387568825946},{"$f":"IF(ISERROR('A1-Sum'!F55/'A1-Sum'!F32),0,('A1-Sum'!F55/'A1-Sum'!F32))","v":0.18883493841634147},{"$f":"IF(ISERROR('A1-Sum'!G55/'A1-Sum'!G32),0,('A1-Sum'!G55/'A1-Sum'!G32))","v":0.18883493841634147},{"$f":"IF(ISERROR('A1-Sum'!H55/'A1-Sum'!H32),0,('A1-Sum'!H55/'A1-Sum'!H32))","v":0.18883493841634147},{"$f":"IF(ISERROR('A1-Sum'!I55/'A1-Sum'!I32),0,('A1-Sum'!I55/'A1-Sum'!I32))","v":0.19186658226845216},{"$f":"IF(ISERROR('A1-Sum'!J55/'A1-Sum'!J32),0,('A1-Sum'!J55/'A1-Sum'!J32))","v":8.6458788829304009E-2},{"$f":"IF(ISERROR('A1-Sum'!K55/'A1-Sum'!K32),0,('A1-Sum'!K55/'A1-Sum'!K32))","v":5.39392532462072E-2}]
["Cash"]
["Cash Receipts % of Rate Payer & Other",null,null,{"$f":"'SA10'!D10","v":1.0013479685746145},{"$f":"'SA10'!E10","v":0.36191439399926273},{"$f":"'SA10'!F10","v":0.38036685048331165},{"$f":"'SA10'!G10","v":0.66860670968119507},{"$f":"'SA10'!H10","v":0.63843304136650392},{"$f":"'SA10'!I10","v":0.63843304136650392},{"$f":"'SA10'!J10","v":0.63843304136650392},{"$f":"'SA10'!K10","v":0.61855483849682347},{"$f":"'SA10'!L10","v":0.54556890448994244},{"$f":"'SA10'!M10","v":0.54567640871564782}]
["Cash Coverage Ratio",null,null,{"$f":"'SA10'!D7","v":9.5586614752754375},{"$f":"'SA10'!E7","v":1.3749685502568301},{"$f":"'SA10'!F7","v":1.9498525053084446},{"$f":"'SA10'!G7","v":0.88527930493763818},{"$f":"'SA10'!H7","v":2.9803015506795485},{"$f":"'SA10'!I7","v":2.9803015506795485},{"$f":"'SA10'!J7","v":2.9812137531672063},{"$f":"'SA10'!K7","v":5.1732724778045682},{"$f":"'SA10'!L7","v":6.8875051890585191},{"$f":"'SA10'!M7","v":8.255221783390752}]
["Borrowing"]
[]
["Credit Rating (2009/10)",null,null,null,null,null,null,null,null,null,{"$f":"'SA8'!F6","v":0}]
["Capital Charges to Operating",null,null,{"$f":"'SA8'!C7","v":1.0098172522839325E-2},{"$f":"'SA8'!D7","v":0.24362425600839593},{"$f":"'SA8'!E7","v":5.4509688807576461E-3},{"$f":"'SA8'!F7","v":0},{"$f":"'SA8'!G7","v":0},{"$f":"'SA8'!H7","v":0},{"$f":"'SA8'!I7","v":0},{"$f":"'SA8'!J7","v":0},{"$f":"'SA8'!K7","v":0},{"$f":"'SA8'!L7","v":0}]
["Borrowing Receipts % of Capital Expenditure",null,null,{"$f":"'SA10'!D13","v":0},{"$f":"'SA10'!E13","v":0},{"$f":"'SA10'!F13","v":0},{"$f":"'SA10'!G13","v":0},{"$f":"'SA10'!H13","v":0},{"$f":"'SA10'!I13","v":0},{"$f":"'SA10'!J13","v":0},{"$f":"'SA10'!K13","v":0},{"$f":"'SA10'!L13","v":0},{"$f":"'SA10'!M13","v":0}]
["Reserves"]
["Surplus/(Deficit)",null,null,{"$f":"'A8-ResRecon'!C19","v":156567841},{"$f":"'A8-ResRecon'!D19","v":-33934455},{"$f":"'A8-ResRecon'!E19","v":3190807},{"$f":"'A8-ResRecon'!F19","v":11928594.559999824},{"$f":"'A8-ResRecon'!G19","v":25921224},{"$f":"'A8-ResRecon'!H19","v":25921224},{"$f":"'A8-ResRecon'!I19","v":25921224},{"$f":"'A8-ResRecon'!J19","v":195658475},{"$f":"'A8-ResRecon'!K19","v":245676002},{"$f":"'A8-ResRecon'!L19","v":303640063}]
["Free Services"]
["Free Basic Services as a % of Equitable Share",null,null,{"$f":"IF(ISERROR('A10-SerDel'!C60/'SA18'!C8),0,('A10-SerDel'!C60/'SA18'!C8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!D60/'SA18'!D8),0,('A10-SerDel'!D60/'SA18'!D8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!E60/'SA18'!E8),0,('A10-SerDel'!E60/'SA18'!E8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!F60/'SA18'!F8),0,('A10-SerDel'!F60/'SA18'!F8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!G60/'SA18'!G8),0,('A10-SerDel'!G60/'SA18'!G8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!H60/'SA18'!H8),0,('A10-SerDel'!H60/'SA18'!H8))","v":0},null,{"$f":"IF(ISERROR('A10-SerDel'!I60/'SA18'!I8),0,('A10-SerDel'!I60/'SA18'!I8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!J60/'SA18'!J8),0,('A10-SerDel'!J60/'SA18'!J8))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!K60/'SA18'!K8),0,('A10-SerDel'!K60/'SA18'!K8))","v":0}]
["Free Services as a % of Operating Revenue \n(excl operational transfers)",null,null,{"$f":"IF(ISERROR('A10-SerDel'!C79/('A1-Sum'!B10-'A1-Sum'!B8)),0,('A10-SerDel'!C79/('A1-Sum'!B10-'A1-Sum'!B8)))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!D79/('A1-Sum'!C10-'A1-Sum'!C8)),0,('A10-SerDel'!D79/('A1-Sum'!C10-'A1-Sum'!C8)))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!E79/('A1-Sum'!D10-'A1-Sum'!D8)),0,('A10-SerDel'!E79/('A1-Sum'!D10-'A1-Sum'!D8)))","v":0},{"$f":"IF(ISERROR('A10-SerDel'!F79/('A1-Sum'!E10-'A1-Sum'!E8)),0,('A10-SerDel'!F79/('A1-Sum'!E10-'A1-Sum'!E8)))","v":2.045017655319091E-2},{"$f":"IF(ISERROR('A10-SerDel'!G79/('A1-Sum'!F10-'A1-Sum'!F8)),0,('A10-SerDel'!G79/('A1-Sum'!F10-'A1-Sum'!F8)))","v":3.2962917383794164E-2},{"$f":"IF(ISERROR('A10-SerDel'!H79/('A1-Sum'!G10-'A1-Sum'!G8)),0,('A10-SerDel'!H79/('A1-Sum'!G10-'A1-Sum'!G8)))","v":3.2962917383794164E-2},null,{"$f":"IF(ISERROR('A10-SerDel'!I79/('A1-Sum'!I10-'A1-Sum'!I8)),0,('A10-SerDel'!I79/('A1-Sum'!I10-'A1-Sum'!I8)))","v":3.6072731073421765E-2},{"$f":"IF(ISERROR('A10-SerDel'!J79/('A1-Sum'!J10-'A1-Sum'!J8)),0,('A10-SerDel'!J79/('A1-Sum'!J10-'A1-Sum'!J8)))","v":4.4249645704149257E-2},{"$f":"IF(ISERROR('A10-SerDel'!K79/('A1-Sum'!K10-'A1-Sum'!K8)),0,('A10-SerDel'!K79/('A1-Sum'!K10-'A1-Sum'!K8)))","v":4.5720887850685538E-2}]
[]
["High Level Outcome of Funding Compliance"]
["Total Operating Revenue",null,null,{"$f":"D86","v":289644187},{"$f":"E86","v":337825361},365124775.99000001,376373000,459867603,459867603,{"$f":"J86","v":459867603},539470742,482724306,510914968]
["Total Operating Expenditure",null,null,{"$f":"D87","v":322694229.34000003},556398752,377327599,372190734,413528429,413528429,413280420.65999997,458118738,455662674,487479095]
["Surplus/(Deficit) Budgeted Operating Statement",null,null,-33050042.340000033,-218573391,-12202823.00999999,4182266,46339174,46339174,46587182.340000033,81352004,27061632,23435873]
["Surplus/(Deficit) Considering Reserves and Cash Backing",null,null,{"$f":"'A8-ResRecon'!C19","v":156567841},{"$f":"'A8-ResRecon'!D19","v":-33934455},{"$f":"'A8-ResRecon'!E19","v":3190807},{"$f":"'A8-ResRecon'!F19","v":11928594.559999824},{"$f":"'A8-ResRecon'!G19","v":25921224},{"$f":"'A8-ResRecon'!H19","v":25921224},{"$f":"'A8-ResRecon'!I19","v":25921224},{"$f":"'A8-ResRecon'!J19","v":195658475},{"$f":"'A8-ResRecon'!K19","v":245676002},{"$f":"'A8-ResRecon'!L19","v":303640063}]
["MTREF Funded (1) / Unfunded (0)",null,15,{"$f":"IF(D133>=0,1,0)","v":1},{"$f":"IF(E133>=0,1,0)","v":0},1,1,1,1,1,1,1,1]
["MTREF Funded ü / Unfunded û",null,15,{"$f":"IF(D134=1,\"ü\",\"û\")","v":"ü"},{"$f":"IF(E134=1,\"ü\",\"û\")","v":"û"},"ü","ü","ü","ü","ü","ü","ü","ü"]
[]
[{"$f":"head27a","v":"References"}]
["15. Subject to figures provided in Schedule."]

{"sheet":"SA11","index":30,"n_rows":73,"n_cols":11,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,1,3,1],[1,0,2,0]]}
[{"$f":"muni&\" - \"&TableA11","v":"LIM331 Greater Giyani - Supporting Table SA11 Property rates summary"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[]
["Valuation:",1]
["Date of valuation:",null,"2013-07-01","2013-07-01","2013-07-01","2013-07-01"]
["Financial year valuation used",null,"2016/17","2017/2018","2018/2019","2019/2020",null,null,"2020-07-01"]
["Municipal by-laws s6 in place? (Y/N)","2","Yes","No","No","No",null,null,"Yes"]
["Municipal/assistant valuer appointed? (Y/N)",null,"Yes","Yes","Yes","Yes",null,null,"Yes"]
["Municipal partnership s38 used? (Y/N)",null,"No","No","No","No","No","No","No","No","No"]
["No. of assistant valuers (FTE)",3,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["No. of data collectors (FTE)",3,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["No. of internal valuers (FTE)",3,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["No. of external valuers (FTE)",3,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["No. of additional valuers (FTE)",4,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Valuation appeal board established? (Y/N)",null,"No","No","No","No",null,null,"No"]
["Implementation time of new valuation roll (mths)",null,60,60,60,60,null,null,60]
["No. of properties",5,7182,7182,7182,7182,7182,7182,7506,7506,7506]
["No. of sectional title values",5,0,0,0,0,0,0,0,0,0]
["No. of unreasonably difficult properties s7(2)",null,0,0,0,0,0,0,0,0,0]
["No. of supplementary valuations",null,1,1,0,1,1,1,1,1,1]
["No. of valuation roll amendments",null,0,0,0,0,0,0,0,0,0]
["No. of objections by rate payers",null,0,0,0,0,0,0,0,0,0]
["No. of appeals by rate payers",null,0,0,0,0,0,0,0,0,0]
["No. of successful objections",8,0,0,0,0,0,0,0,0,0]
["No. of successful objections > 10%",8,0,0,0,0,0,0,0,0,0]
["Supplementary valuation",null,1,0,1,1,1,1,1,1,1]
["Public service infrastructure value (Rm)",5,0,0,0,0,0,0,0,0,0]
["Municipality owned property value (Rm)",null,151723000,151723000,151723000,151723000,151723000,151723000,151723000,151723000,151723000]
["Valuation reductions:"]
["Valuation reductions-public infrastructure (Rm)"]
["Valuation reductions-nature reserves/park (Rm)"]
["Valuation reductions-mineral rights (Rm)"]
["Valuation reductions-R15,000 threshold (Rm)"]
["Valuation reductions-public worship (Rm)"]
["Valuation reductions-other (Rm)"]
["Total valuation reductions:",null,{"$f":"SUM(C31:C36)","v":0},{"$f":"SUM(D31:D36)","v":0},0,0,0,0,0,0,0]
["Total value used for rating (Rm)",5,2200915442,2200915442,2200915442,2200915442,2200915442,2200915442,4850697200,4850697200,4850697200]
["Total land value (Rm)",5,20866800,20866800,20866800,20866800,20866800,20866800,22624000,22624000,22624000]
["Total value of improvements (Rm)",5,0,0,0,0,0,null,0,0,0]
["Total market value (Rm)",5,2221782242,2221782242,2221782242,2221782242,2221782242,2221782242,4873321200,4873321200,4873321200]
[]
["Rating:"]
["Residential rate used to determine rate for other categories? (Y/N)",null,"No","No","No","No",null,null,"No"]
["Differential rates used? (Y/N)",5,"Yes","Yes","Yes","Yes",null,null,"Yes"]
["Limit on annual rate increase (s20)? (Y/N)",null,"No","No","No","No","No","No","No","No","No"]
["Special rating area used? (Y/N)",null,"No","No","No","No",null,null,"No"]
["Phasing-in properties s21 (number)",null,"No","No","No","No","No","No","No","No","No"]
["Rates policy accompanying budget? (Y/N)",null,"Yes","Yes","Yes","Yes",null,null,"Yes"]
["Fixed amount minimum value (R'000)",null,40,40,40,40,null,null,40]
["Non-residential prescribed ratio s19? (%)",null,"No","No","No","No",null,null,"No"]
[]
["Rate revenue:"]
["Rate revenue budget (R '000)",6,{"$f":"[3]SA1!C7","v":33865255},{"$f":"[3]SA1!D7","v":35238339},{"$f":"[3]SA1!E7","v":40659276.989999995},{"$f":"[3]SA1!F7","v":41476000},{"$f":"[3]SA1!G7","v":77972321},{"$f":"[3]SA1!H7","v":77972321},{"$f":"[3]SA1!J7","v":83047188},{"$f":"[3]SA1!K7","v":86221444},{"$f":"[3]SA1!L7","v":90572063}]
["Rate revenue expected to collect (R'000)",6,{"$f":"C54*C56","v":20319153},21143003.399999999,24395566.193999995,24885600,46783392.600000001,46783392.600000001,49828312.799999997,51732866.399999999,54343237.799999997]
["Expected cash collection rate (%)",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Special rating areas (R'000)",7,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - indigent (R'000)",null,1800,1800,2000,2000,2000,2000,2000,2000,2000]
["Rebates, exemptions - pensioners (R'000)",null,1800,1800,2000,2000,2000,2000,2000,2000,2000]
["Rebates, exemptions - bona fide farm. (R'000)",null,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - other (R'000)",null,15000,15000,15000,15000,15000,15000,15000,15000,15000]
["Phase-in reductions/discounts (R'000)",null,0,0,0,0,0,0,0,0,0]
["Total rebates,exemptns,reductns,discs (R'000)",null,{"$f":"SUM(C58:C62)","v":18600},{"$f":"SUM(D58:D62)","v":18600},19000,19000,19000,19000,19000,19000,19000]
[]
[{"$f":"head27a","v":"References"}]
["1. All numbers to be expressed as whole numbers except FTEs and Rates in the Rand"]
["2. To give effect to rates policy"]
["3. Full Time Equivalent (FTE)  should be expressed to one decimal place and takes into account full time and part time staff"]
["4. Required to implement new system (FTE)"]
["5. Provide relevant information for historical comparisons. Must reconcile to the total of Table SA12"]
[{"$f":"\"6. Current and budget year must reconcile to \"&'Template names'!F103","v":"6. Current and budget year must reconcile to Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
["7. Included in rate revenue budget"]
["8. In favour of the rate-payer"]

{"sheet":"SA12a","index":31,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[{"$f":"muni&\" - \"&TableA12a","v":"LIM331 Greater Giyani - Supporting Table SA12a Property rates by category (current year)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},"Resi.","Indust.","Bus. & Comm.","Farm props.","State-owned ","Muni props.","Public service infra.","Private owned towns","Formal & Informal Settle.","Comm. Land","State trust land","Section 8(2)(n) (note 1)","Protect. Areas","National Monum/ts","Public benefit organs.","Mining Props."]
[{"$f":"Head2","v":"Current Year 2019/20"}]
["Valuation:"]
["No. of properties",null,6793,108,128,2,84,37,0,0,0,0,0,0,0,0,30,0]
["No. of sectional title property values",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of unreasonably difficult properties s7(2)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of supplementary valuations",null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,0]
["Supplementary valuation (Rm)",null,1407614800,101444000,449942000,5980000,17609000,9635000,0,0,0,0,0,0,0,0,8040000,0]
["No. of valuation roll amendments",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0]
["No. of objections by rate-payers",null,2,0,5,1,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of appeals by rate-payers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of appeals by rate-payers finalised",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of successful objections",5,2,0,5,1,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of successful objections > 10%",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Estimated no. of properties not valued",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Years since last valuation (select)",null,">5",">5",">5",">5",">5",">5",0,0,0,0,0,0,0,0,">5",0]
["Frequency of valuation (select)",null,5,5,5,5,5,5,0,0,0,0,0,0,0,0,5,0]
["Method of valuation used (select)",null,"Market","Market","Market","Market","Market","Market",0,0,0,0,0,0,0,0,"Market",0]
["Base of valuation (select)",null,"Land & impr.","Land & impr.","Land & impr.","Land & impr.","Land & impr.","Land & impr.",0,0,0,0,0,0,0,0,"Land & impr.",0]
["Phasing-in properties s21 (number)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Combination of rating types used? (Y/N)",null,"No","No","No","No","No","No",0,0,0,0,0,0,0,0,"No",0]
["Flat rate used? (Y/N)",null,"No","No","No","No","No","No",0,0,0,0,0,0,0,0,"No",0]
["Is balance rated by uniform rate/variable rate?",null,"Variable","Variable","Variable","Variable","Variable","Variable",0,0,0,0,0,0,0,0,"Variable",0]
["Valuation reductions:"]
["Valuation reductions-public infrastructure (Rm)"]
["Valuation reductions-nature reserves/park (Rm)"]
["Valuation reductions-mineral rights (Rm)"]
["Valuation reductions-R15,000 threshold (Rm)"]
["Valuation reductions-public worship (Rm)"]
["Valuation reductions-other (Rm)",2]
["Total valuation reductions:"]
["Total value used for rating (Rm)",6,1512826635,32527548,252340307,19650000,367154202,21736800,0,0,0,0,0,0,0,0,15546750]
["Total land value (Rm)",6,0,0,0,0,0,20866800,0,0,0,0,0,0,0,0,0]
["Total value of improvements (Rm)",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total market value (Rm)",6,1512826635,32527548,252340307,19650000,367154202,21736800,0,0,0,0,0,0,0,0,15546750]
["Rating:"]
["Average rate",3,0.01,0.01,0.1,1E-3,0.1,0,0,0,0,0,0,0,0,0,0.01,0]
["Rate revenue budget (R '000)",null,10916156.879999995,295341.96000000008,15637827.48000009,0,41021308.079999998,0,0,0,0,0,0,0,0,0,101686.19999999998,0,{"$f":"SUM(C39:R39)","v":67972320.600000083}]
["Rate revenue expected to collect (R'000)",null,6549694.1279999968,177205.17600000004,9382696.4880000539,0,24612784.847999997,0,0,0,0,0,0,0,0,0,61011.719999999987,0,{"$f":"SUM(C40:R40)","v":40783392.360000044}]
["Expected cash collection rate (%)",4,0.6,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0.6,0]
["Special rating areas (R'000)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - indigent (R'000)",null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - pensioners (R'000)",null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - bona fide farm. (R'000)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - other (R'000)",null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Phase-in reductions/discounts (R'000)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total rebates,exemptns,reductns,discs (R'000)"]
[]
[{"$f":"head27a","v":"References"}]
["1. Land & Assistance Act, Restitution of Land Rights, Communual Property Associations"]
["2. Include value of additional reductions is 'free' value greater than MPRA minimum."]
["3. Average rate - cents in  the Rand. Eg 10.26 cents in the Rand is 0.1026, expressed to 6 decimal places maximum"]
["4. Include arrears collections"]
["5. In favour of the rate-payer"]
["6. Provide relevant information for historical comparisons."]

{"sheet":"SA12b","index":32,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[{"$f":"muni&\" - \"&TableA12b","v":"LIM331 Greater Giyani - Supporting Table SA12b Property rates by category (budget year)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},"Resi.","Indust.","Bus. & Comm.","Farm props.","State-owned ","Muni props.","Public service infra.","Private owned towns","Formal & Informal Settle.","Comm. Land","State trust land","Section 8(2)(n) (note 1)","Protect. Areas","National Monum/ts","Public benefit organs.","Mining Props."]
[{"$f":"Head9","v":"Budget Year 2020/21"}]
["Valuation:"]
["No. of properties",null,6747,122,130,700,257,71,0,0,0,0,0,0,0,0,36]
["No. of sectional title property values",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of unreasonably difficult properties s7(2)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of supplementary valuations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplementary valuation (Rm)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of valuation roll amendments",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0]
["No. of objections by rate-payers",null,2,0,5,1,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of appeals by rate-payers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of appeals by rate-payers finalised",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of successful objections",5,2,0,5,1,0,0,0,0,0,0,0,0,0,0,0,0]
["No. of successful objections > 10%",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Estimated no. of properties not valued",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Years since last valuation (select)",null,">5",">5",">5",">5",">5",">5",0,0,0,0,0,0,0,0,">5",0]
["Frequency of valuation (select)",null,5,5,5,5,5,5,0,0,0,0,0,0,0,0,5,0]
["Method of valuation used (select)",null,"Market","Market","Market","Market","Market","Market",0,0,0,0,0,0,0,0,"Market",0]
["Base of valuation (select)",null,"Land & impr.","Land & impr.","Land & impr.","Land & impr.","Land & impr.","Land & impr.",0,0,0,0,0,0,0,0,"Land & impr.",0]
["Phasing-in properties s21 (number)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Combination of rating types used? (Y/N)",null,"No","No","No","No","No","No",0,0,0,0,0,0,0,0,"No",0]
["Flat rate used? (Y/N)",null,"No","No","No","No","No","No",0,0,0,0,0,0,0,0,"No",0]
["Is balance rated by uniform rate/variable rate?",null,"Variable","Variable","Variable","Variable","Variable","Variable",0,0,0,0,0,0,0,0,"Variable",0]
["Valuation reductions:"]
["Valuation reductions-public infrastructure (Rm)"]
["Valuation reductions-nature reserves/park (Rm)"]
["Valuation reductions-mineral rights (Rm)"]
["Valuation reductions-R15,000 threshold (Rm)"]
["Valuation reductions-public worship (Rm)"]
["Valuation reductions-other (Rm)",2]
["Total valuation reductions:"]
["Total value used for rating (Rm)",6,2562364800,130653000,614209000,406380000,798286000,151723000,0,0,0,0,0,0,0,0,41429000,0]
["Total land value (Rm)",6,0,0,0,0,0,22624000,0,0,0,0,0,0,0,0,0,0]
["Total value of improvements (Rm)",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total market value (Rm)",6,2562364800,130653000,614209000,406380000,798286000,151723000,0,0,0,0,0,0,0,0,41429000,0]
["Rating:"]
["Average rate",3,0.01,0.01,0.1,1E-3,0.1,0,0,0,0,0,0,0,0,0,0.01,0]
["Rate revenue budget (R '000)",null,11451048.567119997,309813.71604000009,19026581.026520047,0,45653852.175920002,null,0,0,0,0,0,0,0,0,106668.82379999998,0,{"$f":"SUM(C39:R39)","v":76547964.309400052}]
["Rate revenue expected to collect (R'000)",null,6870629.140271998,185888.22962400006,11415948.615912028,0,27392311.305552002,0,0,0,0,0,0,0,0,0,64001.294279999987,0,{"$f":"SUM(C40:R40)","v":45928778.585640028}]
["Expected cash collection rate (%)",4,0.6,0.6,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0.6,0]
["Special rating areas (R'000)",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - indigent (R'000)",null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - pensioners (R'000)",null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - bona fide farm. (R'000)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rebates, exemptions - other (R'000)",null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Phase-in reductions/discounts (R'000)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total rebates,exemptns,reductns,discs (R'000)"]
[]
[{"$f":"head27a","v":"References"}]
["1. Land & Assistance Act, Restitution of Land Rights, Communual Property Associations"]
["2. Include value of additional reductions is 'free' value greater than MPRA minimum."]
["3. Average rate - cents in  the Rand. Eg 10.26 cents in the Rand is 0.1026, expressed to 6 decimal places maximum"]
["4. Include arrears collections"]
["5. In favour of the rate-payer"]
["6. Provide relevant information for historical comparisons."]

{"sheet":"SA13a","index":33,"n_rows":90,"n_cols":19,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,6,2,6],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[93,6,94,6],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5]]}
[{"$f":"muni&\" - \"&TableA13a","v":"LIM331 Greater Giyani - Supporting Table SA13a Service Tariffs by category"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},"Provide description of tariff structure where appropriate",{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,null,null,null,null,null,{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Property rates (rate in the Rand)",1]
["Residential properties",null,null,6.0000000000000001E-3,6.0000000000000001E-3,6.3E-3,7.0000000000000001E-3,"0,0073","0,0076","0,0080"]
["Residential properties - vacant land",null,null,6.0000000000000001E-3,6.0000000000000001E-3,6.3E-3,7.0000000000000001E-3,"0,0073","0,0076","0,0080"]
["Formal/informal settlements"]
["Small holdings"]
["Farm properties - used",null,null,0.01,1.0999999999999999E-2,1.1299999999999999E-2,1.8E-3,"0,00186","0,00194","0,00203"]
["Farm properties - not used",null,null,0.01,1.0999999999999999E-2,1.1299999999999999E-2,1.8E-3,"0,00186","0,00194","0,00203"]
["Industrial properties",null,null,1.0999999999999999E-2,1.2E-2,1.2500000000000001E-2,1.4E-2,"0,01446","0,01512","0,01585"]
["Business and commercial properties",null,null,2.1999999999999999E-2,2.4E-2,2.52E-2,2.8000000000000001E-2,"0,02920","0,03054","0,03201"]
["Communal land - residential"]
["Communal land - small holdings"]
["Communal land - farm property"]
["Communal land - business and commercial"]
["Communal land - other"]
["State-owned properties",null,null,3.6999999999999998E-2,3.9E-2,4.1599999999999998E-2,4.5999999999999999E-2,"0,04818","0,05039","0,05281"]
["Municipal properties"]
["Public service infrastructure"]
["Privately owned towns serviced by the owner"]
["State trust land"]
["Restitution and redistribution properties"]
["Protected areas"]
["National monuments properties"]
[]
["Exemptions, reductions and rebates (Rands)"]
["Residential properties"]
["R15 000 threshhold rebate",null,null,15000,15000,15000,15000,15000,15000,15000]
["General residential rebate"]
["Indigent rebate or exemption",null,null,100,100,100,100,100,100,100]
["Pensioners/social grants rebate or exemption "]
["Temporary relief rebate or exemption"]
[" Bona fide farmers rebate or exemption"]
["Other rebates or exemptions",2]
[]
["Water tariffs"]
["Domestic"]
["Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C39:R39)","v":0}]
["Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C40:R40)","v":0}]
["Water usage - flat rate tariff (c/kl)"]
["Water usage - life line tariff",null,"(describe structure)"]
["Water usage - Block 1 (c/kl)",null," (fill in thresholds)"]
["Water usage - Block 2 (c/kl)",null," (fill in thresholds)"]
["Water usage - Block 3 (c/kl)",null," (fill in thresholds)"]
["Water usage - Block 4 (c/kl)",null," (fill in thresholds)"]
["Other",2]
[]
["Waste water tariffs"]
["Domestic"]
["Basic charge/fixed fee (Rands/month)"]
["Service point - vacant land (Rands/month)"]
["Waste water - flat rate tariff (c/kl)"]
["Volumetric charge - Block 1 (c/kl)",null,"(fill in structure)"]
["Volumetric charge - Block 2 (c/kl)",null,"(fill in structure)"]
["Volumetric charge - Block 3 (c/kl)",null,"(fill in structure)"]
["Volumetric charge - Block 4 (c/kl)",null,"(fill in structure)"]
["Other",2]
[]
["Electricity tariffs"]
["Domestic"]
["Basic charge/fixed fee (Rands/month)"]
["Service point - vacant land (Rands/month)"]
["FBE",null,"(how is this targeted?)"]
["Life-line tariff - meter",null,"(describe structure)"]
["Life-line tariff - prepaid",null,"(describe structure)"]
["Flat rate tariff - meter (c/kwh)"]
["Flat rate tariff - prepaid(c/kwh)"]
["Meter - IBT Block 1 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 2 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 3 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 4 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 5 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 1 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 2 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 3 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 4 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 5 (c/kwh)",null,"(fill in thresholds)"]
["Other",2]
[]
["Waste management tariffs"]
["Domestic"]
["Street cleaning charge"]
["Basic charge/fixed fee"]
["80l bin - once a week"]
["250l bin - once a week"]
[]
[{"$f":"head27a","v":"References"}]
["1. If properties are not rated or zero rated this must be indicated as such"]
["2.Please provide detailed descriptions on Sheet SA13b"]

{"sheet":"SA13b","index":34,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[94,5,95,5],[94,6,95,6],[1,6,2,6],[1,5,2,5],[1,4,2,4],[94,4,95,4],[94,0,95,0],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[94,1,95,1],[94,2,95,2],[94,3,95,3]]}
[{"$f":"muni&\" - \"&TableA13b","v":"LIM331 Greater Giyani - Supporting Table SA13b Service Tariffs by category - explanatory"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},"Provide description of tariff structure where appropriate",{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,null,null,null,null,null,{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Exemptions, reductions and rebates (Rands)"]
["[Insert lines as applicable]"]
[]
[]
[]
[]
[]
[]
[]
[]
["Water tariffs"]
["[Insert blocks as applicable]",null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[]
["Waste water tariffs"]
["[Insert blocks as applicable]",null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[]
["Electricity tariffs"]
["[Insert blocks as applicable]",null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C39:R39)","v":0}]
[null,null,"(fill in thresholds)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C40:R40)","v":0}]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]

{"sheet":"SA14","index":35,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,1,3,1],[1,5,1,7],[1,0,2,0]]}
[{"$f":"muni&\" - \"&TableA14","v":"LIM331 Greater Giyani - Supporting Table SA14 Household bills"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Rand/cent",null,null,null,null,null,null,null,"% incr."]
["Monthly Account for Household - 'Middle Income Range'",1]
["Rates and services charges:"]
["Property rates",null,33865255,35238339,40659276.989999995,41476000,77972321,77972321,77972321,83047188,86221444,90572063]
["Electricity: Basic levy",null,0,0,0,0,0,0,0,0,0,0]
["Electricity: Consumption",null,0,0,0,0,0,0,0,0,0,0]
["Water: Basic levy",null,0,0,0,0,0,0,0,0,0,0]
["Water: Consumption",null,0,0,0,0,0,0,0,0,0,0]
["Sanitation",null,0,0,0,0,0,0,0,0,0,0]
["Refuse removal",null,4472542,4594593,4477862.1399999997,5400000,5644318,5644318,5644318.3200000003,5920890,6205092,6502936]
["Other"]
["sub-total",null,{"$f":"SUM(C7:C14)","v":38337797},{"$f":"SUM(D7:D14)","v":39832932},{"$f":"SUM(E7:E14)","v":45137139.129999995},{"$f":"SUM(F7:F14)","v":46876000},{"$f":"SUM(G7:G14)","v":83616639},83616639,{"$f":"IF(ISERROR(ROUND((J15-F15)/F15,3)),0,(ROUND((J15-F15)/F15,3)))","v":0.89800000000000002},88968078,92426536,97074999]
["VAT on Services"]
["Total large household bill:",null,{"$f":"SUM(C15:C16)","v":38337797},{"$f":"SUM(D15:D16)","v":39832932},{"$f":"SUM(E15:E16)","v":45137139.129999995},{"$f":"SUM(F15:F16)","v":46876000},{"$f":"SUM(G15:G16)","v":83616639},83616639,{"$f":"IF(ISERROR(ROUND((J17-F17)/F17,3)),0,(ROUND((J17-F17)/F17,3)))","v":0.89800000000000002},88968078,92426536,97074999]
["% increase/-decrease",null,null,{"$f":"IF(ISERROR((D17/C17)-1),0,((D17/C17)-1))","v":3.8998980562185093E-2},{"$f":"IF(ISERROR((E17/D17)-1),0,((E17/D17)-1))","v":0.13316135327422041},{"$f":"IF(ISERROR((F17/E17)-1),0,((F17/E17)-1))","v":3.8523949535035795E-2},{"$f":"IF(ISERROR((G17/F17)-1),0,((G17/F17)-1))","v":0.78378357795033704},{"$f":"IF(ISERROR((H17/G17)-1),0,((H17/G17)-1))","v":0},null,{"$f":"IF(ISERROR((J17/H17)-1),0,((J17/H17)-1))","v":6.3999690300874157E-2},{"$f":"IF(ISERROR((K17/J17)-1),0,((K17/J17)-1))","v":3.8873021399877805E-2},{"$f":"IF(ISERROR((L17/K17)-1),0,((L17/K17)-1))","v":5.0293597501046561E-2}]
[]
["Monthly Account for Household - 'Affordable Range' ",2]
[{"$f":"A6","v":"Rates and services charges:"}]
[{"$f":"A7","v":"Property rates"}]
["Electricity: Basic levy"]
["Electricity: Consumption"]
["Water: Basic levy"]
["Water: Consumption"]
["Sanitation"]
["Refuse removal"]
["Other"]
["sub-total",null,{"$f":"SUM(C22:C29)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(ROUND((J30-F30)/F30,3)),0,(ROUND((J30-F30)/F30,3)))","v":0},{"$f":"SUM(J22:J29)","v":0},{"$f":"SUM(K22:K29)","v":0},{"$f":"SUM(L22:L29)","v":0}]
["VAT on Services"]
["Total small household bill:",null,{"$f":"SUM(C30:C31)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(ROUND((J32-F32)/F32,3)),0,(ROUND((J32-F32)/F32,3)))","v":0},{"$f":"SUM(J30:J31)","v":0},{"$f":"SUM(K30:K31)","v":0},{"$f":"SUM(L30:L31)","v":0}]
["% increase/-decrease",null,null,{"$f":"IF(ISERROR((D32/C32)-1),0,((D32/C32)-1))","v":0},{"$f":"IF(ISERROR((E32/D32)-1),0,((E32/D32)-1))","v":0},{"$f":"IF(ISERROR((F32/E32)-1),0,((F32/E32)-1))","v":0},{"$f":"IF(ISERROR((G32/F32)-1),0,((G32/F32)-1))","v":0},{"$f":"IF(ISERROR((H32/G32)-1),0,((H32/G32)-1))","v":0},null,{"$f":"IF(ISERROR((J32/H32)-1),0,((J32/H32)-1))","v":0},{"$f":"IF(ISERROR((K32/J32)-1),0,((K32/J32)-1))","v":0},{"$f":"IF(ISERROR((L32/K32)-1),0,((L32/K32)-1))","v":0}]
[null,null,null,null,{"$f":"IF(ISERROR((E33/D33)-1),0,((E33/D33)-1))","v":0},{"$f":"IF(ISERROR((F33/E33)-1),0,((F33/E33)-1))","v":0},{"$f":"IF(ISERROR((G33/F33)-1),0,((G33/F33)-1))","v":0},{"$f":"IF(ISERROR((H33/G33)-1),0,((H33/G33)-1))","v":0}]
["Monthly Account for Household - 'Indigent' Household receiving free basic services",3]
[{"$f":"A6","v":"Rates and services charges:"}]
[{"$f":"A7","v":"Property rates"},null,null,null,null,null,null,null,{"$f":"IF(J37>0,ROUND((J37-F37)/F37,3),\"\")","v":""}]
["Electricity: Basic levy",null,null,null,null,null,null,null,{"$f":"IF(J38>0,ROUND((J38-F38)/F38,3),\"\")","v":""}]
["Electricity: Consumption",null,null,null,null,null,null,null,""]
["Water: Basic levy",null,null,null,null,null,null,null,""]
["Water: Consumption",null,null,null,null,null,null,null,""]
["Sanitation",null,null,null,null,null,null,null,""]
["Refuse removal",null,null,null,null,null,null,null,""]
["Other",null,null,null,null,null,null,null,""]
["sub-total",null,{"$f":"SUM(C37:C44)","v":0},{"$f":"SUM(D37:D44)","v":0},{"$f":"SUM(E37:E44)","v":0},{"$f":"SUM(F37:F44)","v":0},{"$f":"SUM(G37:G44)","v":0},0,{"$f":"IF(ISERROR(ROUND((J45-F45)/F45,3)),0,(ROUND((J45-F45)/F45,3)))","v":0},0,0,0]
["VAT on Services",null,null,null,null,null,null,null,{"$f":"IF(J46>0,I13ROUND((J46-F46)/F46,3),\"\")","v":""}]
["Total small household bill:",null,{"$f":"SUM(C45:C46)","v":0},{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":0},0,{"$f":"IF(ISERROR(ROUND((J47-F47)/F47,3)),0,(ROUND((J47-F47)/F47,3)))","v":0},0,0,0]
[{"$f":"A18","v":"% increase/-decrease"},null,null,{"$f":"IF(ISERROR((D47/C47)-1),0,((D47/C47)-1))","v":0},{"$f":"IF(ISERROR((E47/D47)-1),0,((E47/D47)-1))","v":0},{"$f":"IF(ISERROR((F47/E47)-1),0,((F47/E47)-1))","v":0},{"$f":"IF(ISERROR((G47/F47)-1),0,((G47/F47)-1))","v":0},{"$f":"IF(ISERROR((H47/G47)-1),0,((H47/G47)-1))","v":0},null,{"$f":"IF(ISERROR((J47/H47)-1),0,((J47/H47)-1))","v":0},{"$f":"IF(ISERROR((K47/J47)-1),0,((K47/J47)-1))","v":0},{"$f":"IF(ISERROR((L47/K47)-1),0,((L47/K47)-1))","v":0}]
[]
[{"$f":"head27a","v":"References"}]
["1. Use as basis property value of R700 000, 1 000 kWh electricity and 30kl water"]
["2. Use as basis property value  of R500 000 and R700 000, 500 kWh electricity and 25kl water"]
["3. Use as basis property value of R 300 000, 350kWh electricity and 20kl water (50 kWh electricity and 6 kl water free)"]
["4. Note this is for a SINGLE household."]

{"sheet":"SA15","index":36,"n_rows":36,"n_cols":29,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,1,3,1],[1,0,2,0]]}
[{"$f":"muni&\" - \"&TableA15","v":"LIM331 Greater Giyani - Supporting Table SA15 Investment particulars by type"}]
["Investment type",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["R thousand"]
["Parent municipality"]
["Securities - National Government",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Listed Corporate Bonds",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["Deposits - Bank",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["Deposits - Public Investment Commissioners",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["Deposits - Corporation for Public Deposits",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
["Bankers Acceptance Certificates",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["Negotiable Certificates of Deposit - Banks",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
["Guaranteed Endowment Policies (sinking)",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
["Repurchase Agreements - Banks",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["Municipal Bonds",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA15Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
["Municipality sub-total",1,{"$f":"SUM(C6:C15)","v":0},0,0,0,0,0,0,0,0]
[]
["Entities"]
[{"$f":"A6","v":"Securities - National Government"}]
[{"$f":"A7","v":"Listed Corporate Bonds"}]
["Deposits - Bank"]
["Deposits - Public Investment Commissioners"]
["Deposits - Corporation for Public Deposits"]
["Bankers Acceptance Certificates"]
["Negotiable Certificates of Deposit - Banks"]
["Guaranteed Endowment Policies (sinking)"]
["Repurchase Agreements - Banks"]
[]
["Entities sub-total",null,{"$f":"SUM(C20:C29)","v":0},0,0,0,0,0,0,0,0]
[]
["Consolidated total:",null,{"$f":"C17+C30","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"head27a","v":"References"}]
["1. Total investments must reconcile to Budgeted Financial Position ('current' call investment deposits plus 'non-current' investments)"]
["check investment balance",null,{"$f":"C17-'A6-FinPos'!C7-'A6-FinPos'!C16","v":0},{"$f":"D17-'A6-FinPos'!D7-'A6-FinPos'!D16","v":0},{"$f":"E17-'A6-FinPos'!E7-'A6-FinPos'!E16","v":0},{"$f":"F17-'A6-FinPos'!F7-'A6-FinPos'!F16","v":0},{"$f":"G17-'A6-FinPos'!G7-'A6-FinPos'!G16","v":0},{"$f":"H17-'A6-FinPos'!H7-'A6-FinPos'!H16","v":0},{"$f":"I17-'A6-FinPos'!J7-'A6-FinPos'!J16","v":0},{"$f":"J17-'A6-FinPos'!K7-'A6-FinPos'!K16","v":0},{"$f":"K17-'A6-FinPos'!L7-'A6-FinPos'!L16","v":0}]

{"sheet":"SA16","index":37,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,3,2,3],[1,9,2,9],[2,10,2,14]]}
[{"$f":"muni&\" - \"&TableA16","v":"LIM331 Greater Giyani - Supporting Table SA16 Investment particulars by maturity"}]
["Investments by Maturity",{"$f":"head27","v":"Ref"},"Period of Investment","Type of Investment","Capital Guarantee\n(Yes/ No)","Variable or Fixed interest rate","Interest Rate ᶟ","Commission Paid (Rands)","Commission Recipient","Expiry date of investment","Opening balance","Interest to be realised","Partial / Premature Withdrawal (4)","Investment Top Up","Closing Balance"]
["Name of institution & investment ID",1,"Yrs/Months"]
["Parent municipality"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K5:N5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K6:N6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Municipality sub-total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K5:K11)","v":0},null,{"$f":"SUM(M5:M11)","v":0},{"$f":"SUM(N5:N11)","v":0},{"$f":"SUM(O5:O11)","v":0}]
[]
["Entities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:N15)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:N16)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Entities sub-total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:K21)","v":0},null,{"$f":"SUM(M15:M21)","v":0},{"$f":"SUM(N15:N21)","v":0},{"$f":"SUM(O15:O21)","v":0}]
[]
["TOTAL INVESTMENTS AND INTEREST",1,null,null,null,null,null,null,null,null,{"$f":"K12+K22","v":0},null,{"$f":"M12+M22","v":0},{"$f":"N12+N22","v":0},{"$f":"O12+O22","v":0}]
[]
[{"$f":"head27a","v":"References"}]
["1. Total investments must reconcile to all items in Table SA15 for the Current Year (30 June)"]
["2. List investments in expiry date order"]
["3. If 'variable' is selected in column F, input interest rate range"]
["4. Withdrawals to be entered as negative"]
["check"]
[null,null,null,null,null,null,null,null,null,null,null,null,"`"]

{"sheet":"SA17","index":38,"n_rows":71,"n_cols":29,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA17","v":"LIM331 Greater Giyani - Supporting Table SA17 Borrowing"}]
["Borrowing - Categorised by type",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Parent municipality"]
["Annuity and Bullet Loans",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Long-Term Loans (non-annuity)",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Local registered stock",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["Instalment Credit",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["Financial Leases",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":1187160},1187160,480166,{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["PPP liabilities",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
["Finance Granted By Cap Equipment Supplier",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["Marketable Bonds",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
["Non-Marketable Bonds",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
["Bankers Acceptances",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["Financial derivatives",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Other Securities",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["Municipality sub-total",1,{"$f":"SUM(C5:C16)","v":1187160},{"$f":"SUM(D5:D16)","v":1187160},480166,0,0,0,0,0,0]
[]
["Entities"]
[{"$f":"A5","v":"Annuity and Bullet Loans"}]
["Long-Term Loans (non-annuity)"]
["Local registered stock"]
["Instalment Credit"]
["Financial Leases"]
["PPP liabilities"]
["Finance Granted By Cap Equipment Supplier"]
["Marketable Bonds"]
["Non-Marketable Bonds"]
["Bankers Acceptances"]
["Financial derivatives"]
["Other Securities"]
["Entities sub-total",1,{"$f":"SUM(C20:C31)","v":0},{"$f":"SUM(D20:D31)","v":0},0,0,0,0,0,0,0]
[]
["Total Borrowing",1,{"$f":"C17+C32","v":1187160},{"$f":"D17+D32","v":1187160},480166,0,0,0,0,0,0]
[]
["Unspent Borrowing - Categorised by type"]
["Parent municipality"]
["Long-Term Loans (annuity/reducing balance)",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["Long-Term Loans (non-annuity)",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
["Local registered stock",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
["Instalment Credit",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["Financial Leases",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["PPP liabilities",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,43]
["Finance Granted By Cap Equipment Supplier",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Marketable Bonds",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
["Non-Marketable Bonds",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
["Bankers Acceptances",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
["Financial derivatives",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
["Other Securities",null,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA17Ref,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
["Municipality sub-total",1,{"$f":"SUM(C38:C49)","v":0},{"$f":"SUM(D38:D49)","v":0},0,0,0,0,0,0,0]
[]
["Entities"]
[{"$f":"A38","v":"Long-Term Loans (annuity/reducing balance)"}]
["Long-Term Loans (non-annuity)"]
["Local registered stock"]
["Instalment Credit"]
["Financial Leases"]
["PPP liabilities"]
["Finance Granted By Cap Equipment Supplier"]
["Marketable Bonds"]
["Non-Marketable Bonds"]
["Bankers Acceptances"]
["Financial derivatives"]
["Other Securities"]
["Entities sub-total",1,{"$f":"SUM(C53:C64)","v":0},{"$f":"SUM(D53:D64)","v":0},0,0,0,0,0,0,0]
[]
["Total Unspent Borrowing",1,{"$f":"C50+C65","v":0},{"$f":"D50+D65","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"head27a","v":"References"}]
["1. Total borrowing must reconcile to Budgeted Financial Position (Borrowing - non-current)"]
["check borrowing balance",null,{"$f":"C34-'A6-FinPos'!C37","v":-0.42999999993480742},{"$f":"D34-'A6-FinPos'!D37","v":0},{"$f":"E34-'A6-FinPos'!E37","v":0},{"$f":"F34-'A6-FinPos'!F37","v":0},{"$f":"G34-'A6-FinPos'!G37","v":0},{"$f":"H34-'A6-FinPos'!H37","v":0},{"$f":"I34-'A6-FinPos'!J37","v":0},{"$f":"J34-'A6-FinPos'!K37","v":0},{"$f":"K34-'A6-FinPos'!L37","v":0}]

{"sheet":"SA18","index":39,"n_rows":111,"n_cols":11,"rows_kept":111,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"& TableA18","v":"LIM331 Greater Giyani - Supporting Table SA18 Transfers and grant receipts"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["RECEIPTS:","1, 2"]
[]
["Operating Transfers and Grants"]
["National Government:",null,{"$f":"SUM(C8:C51)","v":232487633},261319882,275873961.20999998,303024000,308182000,308182000,387001000,347130000,368748000]
["Local Government Equitable Share"]
["Finance Management ",{"$f":"IF(A9=\"  Levy replacement\",3,\"\")","v":""},219308000,234578000,253351000,287217000,287217000,287217000,369568000,329500000,348361000]
["EPWP Incentive",null,1810000,2145000,2145000,2145000,2145000,2145000,2000000,2300000,2500000]
["Integrated National Electrification Programme",null,1158000,4364000,3519000,3362000,3362000,3362000,3409000,0,0]
[null,null,10000000,20000000,16665566,10000000,14910000,14910000,11724000,15000000,17527000]
["Municipal Disaster Relief Grant",null,0,0,null,null,298000,298000,0,0,0]
["LG SETA",null,211633,232882,193395.21,300000,250000,250000,300000,330000,360000]
["Provincial Government:"]
[]
[]
[]
[]
[{"$f":"A14","v":"LG SETA"}]
["District Municipality:"]
["  [insert description]"]
[]
["Other grant providers:"]
["  [insert description]"]
[]
["Total Operating Transfers and Grants"]
[]
["Capital Transfers and Grants"]
[{"$f":"A7","v":"National Government:"}]
[" Municipal Infrastructure Grant (MIG)"]
[]
[]
[]
[]
["  Other capital transfers/grants [insert desc]"]
[{"$f":"A15","v":"Provincial Government:"}]
["Other capital transfers/grants [insert description]"]
[{"$f":"A21","v":"District Municipality:"}]
[{"$f":"A22","v":"  [insert description]"}]
[]
[{"$f":"A24","v":"Other grant providers:"}]
[{"$f":"LEFT(A25,22)","v":"  [insert description]"}]
[]
[]
[]
[]
[]
[]
[]
["  Other transfers/grants [insert description]"]
["Provincial Government:",null,{"$f":"SUM(C53:C60)","v":0},{"$f":"SUM(D53:D60)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(A53=\"  Housing\",4,\"\")","v":""}]
[]
[]
[]
[null,{"$f":"IF(A57=\"  Housing\",4,\"\")","v":""}]
[null,{"$f":"IF(A58=\"  Housing\",4,\"\")","v":""}]
[null,{"$f":"IF(A59=\"  Housing\",4,\"\")","v":""}]
[{"$f":"A51","v":"  Other transfers/grants [insert description]"}]
["District Municipality:",null,{"$f":"SUM(C62:C66)","v":0},{"$f":"SUM(D62:D66)","v":0},0,0,0,0,0,0,0]
["  [insert description]"]
[]
[]
[]
[]
["Other grant providers:",null,{"$f":"SUM(C68:C72)","v":0},{"$f":"SUM(D68:D72)","v":0},0,0,0,0,0,0,0]
["  [insert description]"]
[]
[]
[]
[]
["Total Operating Transfers and Grants",5,{"$f":"C7+C52+C61+C67","v":232487633},261319882,275873961.20999998,303024000,308182000,308182000,387001000,347130000,368748000]
[]
["Capital Transfers and Grants"]
[{"$f":"A7","v":"National Government:"},null,{"$f":"SUM(C77:C87)","v":82999654},{"$f":"SUM(D77:D87)","v":78736000},56511469,60688000,60688000,60688000,60286000,65468000,69261000]
[" Municipal Infrastructure Grant (MIG)",null,82999654,78736000,56511469,60688000,60688000,60688000,60286000,65468000,69261000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["  Other capital transfers/grants [insert desc]"]
[{"$f":"A52","v":"Provincial Government:"},null,{"$f":"SUM(C89)","v":0},{"$f":"SUM(D89)","v":0},0,0,0,0,0,0,0]
["Other capital transfers/grants [insert description]"]
[]
[]
[]
[{"$f":"A61","v":"District Municipality:"},null,{"$f":"SUM(C94:C97)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A62","v":"  [insert description]"}]
[]
[]
[]
[{"$f":"A67","v":"Other grant providers:"},null,{"$f":"SUM(C99:C102)","v":0},{"$f":"SUM(D99:D102)","v":0},0,0,0,0,0,0,0]
[{"$f":"LEFT(A68,22)","v":"  [insert description]"}]
[]
[]
[]
["Total Capital Transfers and Grants",5,{"$f":"C76+C88+C93+C98","v":82999654},78736000,56511469,60688000,60688000,60688000,60286000,65468000,69261000]
["TOTAL RECEIPTS OF TRANSFERS & GRANTS",null,{"$f":"C73+C103","v":315487287},340055882,332385430.20999998,363712000,368870000,368870000,447287000,412598000,438009000]
[{"$f":"head27a","v":"References"}]
["1. Each transfer/grant is listed by name as gazetted together with the name of the transferring department or municipality, donor or other organisation"]
["2. Amounts actually RECEIVED; not revenue recognised (objective is to confirm grants transferred)"]
["3. Replacement of RSC levies"]
["4. Housing subsidies for housing where ownership transferred to organisations or persons outside the control of the municipality"]
["5. Total transfers and grants must reconcile to Budgeted Cash Flows"]
["6. Motor vehicle licensing refunds to be included under 'agency' services (Not Grant Receipts)"]

{"sheet":"SA19","index":40,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"& TableA19","v":"LIM331 Greater Giyani - Supporting Table SA19 Expenditure on transfers and grant programme"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["EXPENDITURE:",1]
[]
["Operating expenditure of Transfers and Grants"]
[{"$f":"[4]SA18!A7","v":"National Government:"},null,{"$f":"SUM(C8:C14)","v":232487633},{"$f":"SUM(D8:D14)","v":261319882},275873961.20999998,303024000,308182000,308182000,387001000,347130000,368748000]
[{"$f":"IF([4]SA18!A8=\"\",\"\",[4]SA18!A8)","v":"Local Government Equitable Share"},null,219308000,234578000,253351000,287217000,287217000,287217000,369568000,329500000,348361000]
[{"$f":"IF([4]SA18!A9=\"\",\"\",[4]SA18!A9)","v":"Finance Management "},null,1810000,2145000,2145000,2145000,2145000,2145000,2000000,2300000,2500000]
[{"$f":"IF([4]SA18!A10=\"\",\"\",[4]SA18!A10)","v":"EPWP Incentive"},null,1158000,4364000,3519000,3362000,3362000,3362000,3409000]
[{"$f":"IF([4]SA18!A11=\"\",\"\",[4]SA18!A11)","v":"Integrated National Electrification Programme"},null,10000000,20000000,16665566,10000000,{"$f":"10000000+4910000","v":14910000},14910000,11724000,15000000,17527000]
["Municipal Disaster Relief Grant",null,0,0,0,0,298000,298000,0,0,0]
[{"$f":"IF([4]SA18!A13=\"\",\"\",[4]SA18!A13)","v":""},null,null,null,null,null,0,0]
[{"$f":"[4]SA18!A14","v":"LG SETA"},null,211633,232882,193395.21,300000,250000,250000,300000,330000,360000]
[{"$f":"[4]SA18!A15","v":"Provincial Government:"},null,{"$f":"SUM(C16:C20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IF([4]SA18!A16=\"\",\"\",[4]SA18!A16)","v":""},null,0,0,0,0,0,0,0,0,0]
[{"$f":"IF([4]SA18!A17=\"\",\"\",[4]SA18!A17)","v":""}]
[{"$f":"IF([4]SA18!A18=\"\",\"\",[4]SA18!A18)","v":""}]
[{"$f":"IF([4]SA18!A19=\"\",\"\",[4]SA18!A19)","v":""}]
[{"$f":"[4]SA18!A20","v":"LG SETA"}]
[{"$f":"[4]SA18!A21","v":"District Municipality:"},null,{"$f":"SUM(C22:C23)","v":0},{"$f":"SUM(D22:D23)","v":0},0,0,0,0,0,0,0]
[{"$f":"[4]SA18!A22","v":"  [insert description]"}]
[]
[{"$f":"[4]SA18!A24","v":"Other grant providers:"},null,{"$f":"SUM(C25:C26)","v":0},{"$f":"SUM(D25:D26)","v":0},0,0,0,0,0,0,0]
[{"$f":"[4]SA18!A25","v":"  [insert description]"}]
[]
["Total operating expenditure of Transfers and Grants:",null,{"$f":"C7+C15+C21+C24","v":232487633},261319882,275873961.20999998,303024000,308182000,308182000,387001000,347130000,368748000]
[]
["Capital expenditure of Transfers and Grants"]
[{"$f":"[4]SA18!A30","v":"National Government:"},null,{"$f":"SUM(C31:C36)","v":82999654},{"$f":"SUM(D31:D36)","v":78736000},56511469,60688000,60688000,60688000,60286000,65468000,69261000]
[{"$f":"IF([4]SA18!A31=\"\",\"\",[4]SA18!A31)","v":" Municipal Infrastructure Grant (MIG)"},null,82999654,78736000,56511469,60688000,60688000,60688000,60286000,65468000,69261000]
[{"$f":"IF([4]SA18!A32=\"\",\"\",[4]SA18!A32)","v":""}]
[{"$f":"IF([4]SA18!A33=\"\",\"\",[4]SA18!A33)","v":""}]
[{"$f":"IF([4]SA18!A34=\"\",\"\",[4]SA18!A34)","v":""}]
[{"$f":"IF([4]SA18!A35=\"\",\"\",[4]SA18!A35)","v":""}]
[{"$f":"[4]SA18!A36","v":"  Other capital transfers/grants [insert desc]"}]
[{"$f":"[4]SA18!A37","v":"Provincial Government:"},null,{"$f":"SUM(C38)","v":0},{"$f":"SUM(D38)","v":0},0,0,0,0,0,0,0]
[{"$f":"[4]SA18!A38","v":"Other capital transfers/grants [insert description]"}]
[{"$f":"[4]SA18!A39","v":"District Municipality:"},null,{"$f":"SUM(C40:C41)","v":0},{"$f":"SUM(D40:D41)","v":0},0,0,0,0,0,0,0]
[{"$f":"[4]SA18!A40","v":"  [insert description]"}]
[]
[{"$f":"[4]SA18!A42","v":"Other grant providers:"},null,{"$f":"SUM(C43:C44)","v":0},{"$f":"SUM(D43:D44)","v":0},0,0,0,0,0,0,0]
[{"$f":"[4]SA18!A43","v":"  [insert description]"}]
[]
["Total capital expenditure of Transfers and Grants",null,{"$f":"C30+C37+C39+C42","v":82999654},{"$f":"D30+D37+D39+D42","v":78736000},56511469,60688000,60688000,60688000,60286000,65468000,69261000]
[]
["TOTAL EXPENDITURE OF TRANSFERS AND GRANTS",null,{"$f":"C27+C45","v":315487287},340055882,332385430.20999998,363712000,368870000,368870000,447287000,412598000,438009000]
[{"$f":"head27a","v":"References"}]
["1. Expenditure must be separately listed for each transfer or grant received or recognised"]

{"sheet":"SA20","index":41,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,0,56,10],[1,5,1,7],[1,8,1,10],[54,0,54,10],[55,0,55,10]]}
[{"$f":"muni&\" - \"& TableA20","v":"LIM331 Greater Giyani - Supporting Table SA20 Reconciliation of transfers, grant receipts and unspent funds"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Operating transfers and grants:","1,3"]
[{"$f":"'SA18'!A7","v":"National Government:"}]
["Balance unspent at beginning of the year"]
["Current year receipts",null,222488000,{"$f":"241319582+14534734","v":255854316},{"$f":"275873961.21+34142.79","v":275908104},303024000,308182000,308182000,387001000,347130000,368748000]
["Conditions met - transferred to revenue",null,{"$f":"C6+C7-C9","v":222488000},{"$f":"D6+D7-D9","v":255854316},275908104,303024000,308182000,308182000,387001000,347130000,368748000]
["Conditions still to be met - transferred to liabilities"]
["Provincial Government:"]
["Balance unspent at beginning of the year"]
[{"$f":"A7","v":"Current year receipts"}]
[{"$f":"A8","v":"Conditions met - transferred to revenue"},null,{"$f":"C11+C12-C14","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A9","v":"Conditions still to be met - transferred to liabilities"}]
["District Municipality:"]
[{"$f":"A11","v":"Balance unspent at beginning of the year"}]
[{"$f":"A12","v":"Current year receipts"}]
[{"$f":"A13","v":"Conditions met - transferred to revenue"},null,{"$f":"C16+C17-C19","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A14","v":"Conditions still to be met - transferred to liabilities"}]
["Other grant providers:"]
[{"$f":"A11","v":"Balance unspent at beginning of the year"}]
[{"$f":"A12","v":"Current year receipts"}]
[{"$f":"A13","v":"Conditions met - transferred to revenue"},null,{"$f":"C21+C22-C24","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A14","v":"Conditions still to be met - transferred to liabilities"}]
["Total operating transfers and grants revenue",null,{"$f":"C8+C13+C18+C23","v":222488000},255854316,275908104,303024000,308182000,308182000,387001000,347130000,368748000]
["Total operating transfers and grants - CTBM",2,0,0,0,0,0,0,0,0,0]
[]
["Capital transfers and grants:","1,3"]
[{"$f":"A5","v":"National Government:"}]
["Balance unspent at beginning of the year",null,9374624]
["Current year receipts",null,13607000,88116000,56511469,57653600,57446432,57446432,57271700,62194600,65797950]
["Conditions met - transferred to revenue",null,{"$f":"C30+C31-C33","v":22981624},88116000,56511469,57653600,57446432,57446432,57271700,62194600,65797950]
["Conditions still to be met - transferred to liabilities"]
["Provincial Government:"]
["Balance unspent at beginning of the year"]
[{"$f":"A31","v":"Current year receipts"}]
[{"$f":"A32","v":"Conditions met - transferred to revenue"},null,{"$f":"C35+C36-C38","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A33","v":"Conditions still to be met - transferred to liabilities"}]
["District Municipality:"]
[{"$f":"A35","v":"Balance unspent at beginning of the year"}]
[{"$f":"A36","v":"Current year receipts"}]
[{"$f":"A37","v":"Conditions met - transferred to revenue"},null,{"$f":"C40+C41-C43","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A38","v":"Conditions still to be met - transferred to liabilities"}]
["Other grant providers:"]
[{"$f":"A35","v":"Balance unspent at beginning of the year"}]
[{"$f":"A36","v":"Current year receipts"}]
[{"$f":"A37","v":"Conditions met - transferred to revenue"},null,{"$f":"C45+C46-C48","v":0},0,0,0,0,0,0,0,0]
[{"$f":"A38","v":"Conditions still to be met - transferred to liabilities"}]
["Total capital transfers and grants revenue",null,{"$f":"C32+C37+C42+C47","v":22981624},88116000,56511469,57653600,57446432,57446432,57271700,62194600,65797950]
["Total capital transfers and grants - CTBM",2,0,0,0,0,0,0,0,0,0]
[]
["TOTAL TRANSFERS AND GRANTS REVENUE",null,{"$f":"C25+C49","v":245469624},343970316,332419573,360677600,365628432,365628432,444272700,409324600,434545950]
["TOTAL TRANSFERS AND GRANTS - CTBM",null,{"$f":"C26+C50","v":0},{"$f":"D26+D50","v":0},0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Total capital transfers and grants revenue must reconcile to Budgeted Financial Performance and Financial Position; total recurrent grants revenue must reconcile to Budgeted Financial Performance"]
["2. CTBM = conditions to be met"]
["3. National Treasury database will require this reconciliation for each transfer/grant"]
[]
["Check opex",null,{"$f":"C25-'A4-FinPerf RE'!C18","v":367},{"$f":"D25-'A4-FinPerf RE'!D18","v":0},{"$f":"E25-'A4-FinPerf RE'!E18","v":0},{"$f":"F25-'A4-FinPerf RE'!F18","v":0},{"$f":"G25-'A4-FinPerf RE'!G18","v":0},{"$f":"H25-'A4-FinPerf RE'!H18","v":0},{"$f":"I25-'A4-FinPerf RE'!J18","v":0},{"$f":"J25-'A4-FinPerf RE'!K18","v":0},{"$f":"K25-'A4-FinPerf RE'!L18","v":0}]
["Check capex",null,{"$f":"C49-'A5-Capex'!C70","v":-32},{"$f":"D49-'A5-Capex'!D70","v":-346},{"$f":"E49-'A5-Capex'!E70","v":0},{"$f":"F49-'A5-Capex'!F70","v":0},{"$f":"G49-'A5-Capex'!G70","v":0},{"$f":"H49-'A5-Capex'!H70","v":0},{"$f":"I49-'A5-Capex'!J70","v":0},{"$f":"J49-'A5-Capex'!K70","v":0},{"$f":"K49-'A5-Capex'!L70","v":0}]

{"sheet":"SA21","index":42,"n_rows":71,"n_cols":29,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8]]}
[{"$f":"muni&\" - \"& TableA21","v":"LIM331 Greater Giyani - Supporting Table SA21 Transfers and grants made by the municipality"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head5b","v":"Pre-audit outcome"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[]
["Cash Transfers to other municipalities"]
["Insert description",1,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000101"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Cash Transfers To Municipalities:",null,{"$f":"SUM(C6:C8)","v":0},{"$f":"SUM(D6:D8)","v":0},0,0,0,0,0,0,0,0]
[]
["Cash Transfers to Entities/Other External Mechanisms"]
["LED Support",2,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,1000000,700000,700000,700000,960000,{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000102"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Cash Transfers To Entities/Ems'",null,{"$f":"SUM(C12:C14)","v":0},{"$f":"SUM(D12:D14)","v":0},0,1000000,700000,700000,700000,960000,0,0]
[]
["Cash Transfers to other Organs of State"]
[{"$f":"$A$6","v":"Insert description"},3,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000103"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Cash Transfers To Other Organs Of State:",null,{"$f":"SUM(C18:C20)","v":0},{"$f":"SUM(D18:D20)","v":0},0,0,0,0,0,0,{"$f":"SUM(K18:K20)","v":0},0]
[]
["Cash Transfers to Organisations"]
[{"$f":"$A$6","v":"Insert description"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000104"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Cash Transfers To Organisations",null,{"$f":"SUM(C24:C25)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Cash Transfers to Groups of Individuals"]
[{"$f":"$A$6","v":"Insert description"},null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000105"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Cash Transfers To Groups Of Individuals:",null,{"$f":"SUM(C29:C30)","v":0},0,0,0,0,0,0,0,0,0]
["TOTAL CASH TRANSFERS AND GRANTS",6,{"$f":"C9+C15+C21+C26+C31","v":0},0,0,1000000,700000,700000,700000,960000,0,0]
[]
["Non-Cash Transfers to other municipalities"]
["Insert description",1,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000201"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Non-Cash Transfers To Municipalities:",null,{"$f":"SUM(C35:C37)","v":0},{"$f":"SUM(D35:D37)","v":0},0,0,0,0,0,0,0,0]
[]
["Non-Cash Transfers to Entities/Other External Mechanisms"]
[{"$f":"$A$6","v":"Insert description"},2,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000202"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Non-Cash Transfers To Entities/Ems'",null,{"$f":"SUM(C41:C43)","v":0},{"$f":"SUM(D41:D43)","v":0},0,0,0,0,0,0,0,0]
[]
["Non-Cash Transfers to other Organs of State"]
[{"$f":"$A$6","v":"Insert description"},3,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000203"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Non-Cash Transfers To Other Organs Of State:",null,{"$f":"SUM(C47:C49)","v":0},{"$f":"SUM(D47:D49)","v":0},0,0,0,0,0,0,{"$f":"SUM(K47:K49)","v":0},{"$f":"SUM(L47:L49)","v":0}]
[]
["Non-Cash Grants to Organisations"]
[{"$f":"$A$6","v":"Insert description"},4,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000204"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Non-Cash Grants To Organisations",null,{"$f":"SUM(C53:C55)","v":0},{"$f":"SUM(D53:D55)","v":0},0,0,0,0,0,0,{"$f":"SUM(K53:K55)","v":0},{"$f":"SUM(L53:L55)","v":0}]
[]
["Groups of Individuals"]
[{"$f":"$A$6","v":"Insert description"},5,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28000205"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0}]
["Total Non-Cash Grants To Groups Of Individuals:",null,{"$f":"SUM(C59:C61)","v":0},0,0,0,0,0,0,0,0,0]
["TOTAL NON-CASH TRANSFERS AND GRANTS",null,{"$f":"C38+C44+C50+C56+C62","v":0},0,0,0,0,0,0,0,0,0]
["TOTAL TRANSFERS AND GRANTS",6,{"$f":"C32+C63","v":0},{"$f":"D32+D63","v":0},0,1000000,700000,700000,700000,960000,0,0]
[{"$f":"head27a","v":"References"}]
["1. Insert description listed by municipal name and demarcation code of recipient"]
["2. Insert description of each entity or external mechanism (an external mechanism may be provided with resources to ensure a minimum level of service)"]
["3. Insert description of each Organ of State (e.g. transfer to electricity provider to compensate for FBS provided)"]
["4. Insert description of each other organisation (e.g. charity)"]
["5 Insert description of each other organisation (e.g. the aged, child-headed households)"]
["6. All descriptions should separate transfers for 'capital purposes' and 'operating purposes'"]

{"sheet":"SA22","index":43,"n_rows":120,"n_cols":30,"rows_kept":120,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA22","v":"LIM331 Greater Giyani - Supporting Table SA22 Summary councillor and staff benefits"}]
["Summary of Employee and Councillor remuneration",{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[null,1,"A","B","C","D","E","F","G","H","I"]
["Councillors (Political Office Bearers plus Other)"]
["Basic Salaries and Wages",null,13407873,{"$f":"612961.97+492470.11+14244761.37","v":15350193.449999999},{"$f":"14005835.65+500364.25+615911.55+470715","v":15592826.450000001},16322826.489999998,16322826.57,16322826.57,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":17073677},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":18029804},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":19039472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"210001"]
["Pension and UIF Contributions",null,0,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210002]
["Medical Aid Contributions",null,0,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210003]
["Motor Vehicle Allowance",null,4080657,{"$f":"4343676.59+154760.93+193450.97","v":4691888.4899999993},{"$f":"202294.49+161835.76+4534530.42","v":4898660.67},4846925.88,4846925.88,4846925.88,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":5069884},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":5353888},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":5653611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210004]
["Cellphone Allowance",null,1943170,{"$f":"33900+33900+2034000","v":2101800},{"$f":"2645500+44400+44400","v":2734300},2752800,2752800,2752800,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":2879428},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":3040676},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":3210956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210005]
["Housing Allowances",null,0,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210006]
["Other benefits and allowances",null,0,94129.5,188882.84,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A4SubCode,$AC:$AC)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210007]
["Sub Total - Councillors",null,{"$f":"SUM(C6:C12)","v":19431700},22238011.439999998,23414669.960000001,23922552.369999997,23922552.449999999,23922552.449999999,25022989,26424368,27904039]
["% increase",4,null,{"$f":"IF(ISERROR((D13/C13)-1),0,((D13/C13)-1))","v":0.14441924484219082},{"$f":"IF(ISERROR((E13/D13)-1),0,((E13/D13)-1))","v":5.2912038613467161E-2},2.1690778083467643E-2,3.3441247548893216E-9,0,4.5999963937794597E-2,5.6003661273239524E-2,5.5996457512247799E-2]
[]
["Senior Managers of the Municipality",2]
["Basic Salaries and Wages",null,2462254,2783721,2670980.1206249995,4511185.97,3750271.4800000004,3750271.4800000004,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":4735385},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":5000567},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":5280600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001","SM"]
["Pension and UIF Contributions",null,184140,161749,135091.28065185549,180245.55999999994,259477.20999999996,259477.20999999996,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":204874},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":216349},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":228467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002","SM"]
["Medical Aid Contributions",null,0,null,13944,45372,66204,66204,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":98400},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":103910},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":109730},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003","SM"]
["Overtime",null,0,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004","SM"]
["Performance Bonus",null,0,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005","SM"]
["Motor Vehicle Allowance",3,728527,1006049,768005.39953124989,1531916.9300000002,1040864.3599999999,1040864.3599999999,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":1223588},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":1292110},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":1364467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006","SM"]
["Cellphone Allowance",3,0,null,39200,95200,82600,82600,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":100800},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":106446},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":112404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007","SM"]
["Housing Allowances",3,0,null,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008","SM"]
["Other benefits and allowances",3,316705,126489,229609.61939453124,225976.24,171217.13,171217.13,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":237923},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":251246},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":265317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009","SM"]
["Payments in lieu of leave",null,0,0,200277.12,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010","SM"]
["Long service awards",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011","SM"]
["Post-retirement benefit obligations",6,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012","SM"]
["Sub Total - Senior Managers of Municipality",null,{"$f":"SUM(C17:C28)","v":3691626},{"$f":"SUM(D17:D28)","v":4078008},4057107.5402026363,6589896.6999999993,5370634.1800000006,5370634.1800000006,6600970,6970628,7360985]
[{"$f":"$A$14","v":"% increase"},{"$f":"$B$14","v":4},null,{"$f":"IF(ISERROR((D29/C29)-1),0,((D29/C29)-1))","v":0.1046644486738364},{"$f":"IF(ISERROR((E29/D29)-1),0,((E29/D29)-1))","v":-5.1251640009936095E-3},0.62428445258092924,-0.18501997459231778,0,0.22908576133926872,5.6000557493822933E-2,5.600026281706616E-2]
[]
["Other Municipal Staff"]
["Basic Salaries and Wages",null,75131731,79525272,81621602.524671853,106001907.89,90115633.469999984,90115633.469999984,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":111892398},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":117646738},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":124045085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001","MS"]
["Pension and UIF Contributions",null,14548869,15296531,15526996.464368904,21531186.149999999,17197377.32,17197377.32,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":23728831},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":24807113},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":27167448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002","MS"]
["Medical Aid Contributions",null,3106567,3467547,3828963,4156940.64,3723758.15,3723758.15,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":2848351},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":3007857},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":3176296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003","MS"]
["Overtime",null,4310186,5419190,5565272,3962359,5102686.5200000005,5102686.5200000005,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":309829},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":327179},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":345501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004","MS"]
["Performance Bonus",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":8974260},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":9476823},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":10007525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005","MS"]
["Motor Vehicle Allowance",3,7951430,8497028,8930861.5189843737,11659652.4,10252689.08,10252689.08,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":12168665},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":12850110},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":13569716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006","MS"]
["Cellphone Allowance",3,0,0,448760,802752,738145.49,738145.49,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":912214},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":963301},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":1017242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007","MS"]
["Housing Allowances",3,281614,452410,273619,283224.24,276864.84999999998,276864.84999999998,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":261434},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":276077},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":291535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008","MS"]
["Other benefits and allowances",3,7735963,12859541,{"$f":"12525827.38-267977","v":12257850.380000001},9285715.9500000011,8393616.3099999987,8393616.3099999987,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":5265201},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":5366533},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":5664656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009","MS"]
["Payments in lieu of leave",null,2356173,421520,1244478.8799999999,0,484478.39999999991,484478.39999999991,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010","MS"]
["Long service awards",null,411220,458611,0,263657.14,255795.81999999998,255795.81999999998,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":715437},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":619018},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":653685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011","MS"]
["Post-retirement benefit obligations",6,0,0,0,13727.73,58274.25,58274.25,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA1SubCode,$AC:$AC,Sheet1!S71_StaffCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012","MS"]
["Sub Total - Other Municipal Staff",null,{"$f":"SUM(C33:C44)","v":115833753},126397650,129698403.76802513,157961123.13999999,136599319.65999997,136599319.65999997,167076620,175340749,185938689]
[{"$f":"$A$14","v":"% increase"},{"$f":"$B$14","v":4},null,{"$f":"IF(ISERROR((D45/C45)-1),0,((D45/C45)-1))","v":9.1198780376217314E-2},{"$f":"IF(ISERROR((E45/D45)-1),0,((E45/D45)-1))","v":2.6114043797690334E-2},0.21791108102243695,-0.13523456313403892,0,0.22311458370260562,4.9463108602508132E-2,6.0441968341312435E-2]
[]
["Total Parent Municipality",null,{"$f":"C13+C29+C45","v":138957079},152713669.44,157170181.26822776,188473572.20999998,165892506.28999996,165892506.28999996,198700579,208735745,221203713]
[null,null,null,{"$f":"IF(ISERROR((D48/C48)-1),0,((D48/C48)-1))","v":9.8998845823464743E-2},{"$f":"IF(ISERROR((E48/D48)-1),0,((E48/D48)-1))","v":2.91821409607258E-2},0.1991687652783809,-0.11981025061083828,0,0.1977670567749914,5.0503959527969045E-2,5.9730871681800357E-2]
[]
["Board Members of Entities"]
["Basic Salaries and Wages"]
["Pension and UIF Contributions"]
["Medical Aid Contributions"]
["Overtime"]
["Performance Bonus"]
["Motor Vehicle Allowance",3]
["Cellphone Allowance",3]
["Housing Allowances",3]
["Other benefits and allowances",3]
["Board Fees"]
["Payments in lieu of leave"]
["Long service awards"]
["Post-retirement benefit obligations",6]
["Sub Total - Board Members of Entities",null,{"$f":"SUM(C52:C64)","v":0},{"$f":"SUM(D52:D64)","v":0},0,0,0,0,0,0,0]
[{"$f":"$A$14","v":"% increase"},{"$f":"$B$14","v":4},null,{"$f":"IF(ISERROR((D65/C65)-1),0,((D65/C65)-1))","v":0},{"$f":"IF(ISERROR((E65/D65)-1),0,((E65/D65)-1))","v":0},0,0,0,0,0,0]
[]
["Senior Managers of Entities"]
["Basic Salaries and Wages"]
["Pension and UIF Contributions"]
["Medical Aid Contributions"]
["Overtime"]
["Performance Bonus"]
["Motor Vehicle Allowance",3]
["Cellphone Allowance",3]
["Housing Allowances",3]
["Other benefits and allowances",3]
["Payments in lieu of leave"]
["Long service awards"]
["Post-retirement benefit obligations",6]
["Sub Total - Senior Managers of Entities",null,{"$f":"SUM(C69:C80)","v":0},{"$f":"SUM(D69:D80)","v":0},0,0,0,0,0,0,0]
[{"$f":"$A$14","v":"% increase"},{"$f":"$B$14","v":4},null,{"$f":"IF(ISERROR((D81/C81)-1),0,((D81/C81)-1))","v":0},{"$f":"IF(ISERROR((E81/D81)-1),0,((E81/D81)-1))","v":0},0,0,0,0,0,0]
[]
["Other Staff of Entities"]
["Basic Salaries and Wages"]
["Pension and UIF Contributions"]
["Medical Aid Contributions"]
["Overtime"]
["Performance Bonus"]
["Motor Vehicle Allowance",3]
["Cellphone Allowance",3]
["Housing Allowances",3]
["Other benefits and allowances",3]
["Payments in lieu of leave"]
["Long service awards"]
["Post-retirement benefit obligations",6]
["Sub Total - Other Staff of Entities",null,{"$f":"SUM(C85:C96)","v":0},{"$f":"SUM(D85:D96)","v":0},0,0,0,0,0,0,0]
[{"$f":"$A$14","v":"% increase"},{"$f":"$B$14","v":4},null,{"$f":"IF(ISERROR((D97/C97)-1),0,((D97/C97)-1))","v":0},{"$f":"IF(ISERROR((E97/D97)-1),0,((E97/D97)-1))","v":0},0,0,0,0,0,0]
[]
["Total Municipal Entities",null,{"$f":"C65+C81+C97","v":0},{"$f":"D65+D81+D97","v":0},0,0,0,0,0,0,0]
[]
["TOTAL SALARY, ALLOWANCES & BENEFITS",null,{"$f":"C48+C100","v":138957079},{"$f":"D48+D100","v":152713669.44},{"$f":"E48+E100","v":157170181.26822776},188473572.20999998,165892506.28999996,165892506.28999996,198700579,208735745,221203713]
[{"$f":"$A$14","v":"% increase"},{"$f":"$B$14","v":4},null,{"$f":"IF(ISERROR((D102/C102)-1),0,((D102/C102)-1))","v":9.8998845823464743E-2},{"$f":"IF(ISERROR((E102/D102)-1),0,((E102/D102)-1))","v":2.91821409607258E-2},0.1991687652783809,-0.11981025061083828,0,0.1977670567749914,5.0503959527969045E-2,5.9730871681800357E-2]
["TOTAL MANAGERS AND STAFF","5,7",{"$f":"C29+C45+C81+C97","v":119525379},130475658,133755511.30822776,164551019.83999997,141969953.83999997,141969953.83999997,173677590,182311377,193299674]
[{"$f":"head27a","v":"References"}]
["1. Include 'Loans and advances' where applicable if any reportable amounts until phased compliance with s164 of MFMA achieved"]
["2. s57 of the Systems Act"]
["3. In kind benefits (e.g. provision of living quarters) must be shown as the cost (full market value) to the municipality, as part of the relevant allowance"]
["4. B/A, C/B, D/C, E/C, F/C, G/D, H/D, I/D"]
["5. Must agree to the sub-total appearing on Table A1 (Employee costs)"]
["6. Includes pension payments and employer contributions to medical aid"]
["7. Correct as at 30 June"]
[]
["Column Definitions:"]
["A, B and C. Audited actual as per the audited financial statements. If audited amounts are unavailable, unaudited amounts must be provided with a note stating these are unaudited"]
["D. The original budget approved by council for the budget year."]
["E. The budget for the budget year as adjusted by council resolution in terms of section 28 of the MFMA."]
["F. An estimate of final actual amounts (pre audit) for the current year at the point in time of preparing the budget for the budget year. This may differ from E."]
["G. The amount to be appropriated for the budget year."]
["H and I. The indicative projection"]

{"sheet":"SA23","index":44,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,2,2,2],[1,5,2,5],[1,3,2,3],[1,6,2,6]]}
[{"$f":"muni&\" - \"&TableA23","v":"LIM331 Greater Giyani - Supporting Table SA23 Salaries, allowances & benefits (political office bearers/councillors/senior managers)"}]
["Disclosure of Salaries, Allowances & Benefits 1.",{"$f":"head27","v":"Ref"},"No.","Salary","\nContributions\n","Allowances","Performance  Bonuses","In-kind benefits","Total Package"]
["Rand per annum",null,null,null,"1.",null,null,null,"2."]
["Councillors",3]
["Speaker",4,null,559726.56624000007,null,212947.56696000014,null,null,{"$f":"SUM(D5:F5)","v":772674.13320000027}]
["Chief Whip",null,null,525023.67527999997,null,202541.20584000001,null,null,727564.88112000003]
["Executive Mayor",null,null,700442.89607999998,null,254573.6390400001,null,null,955016.53512000013]
["Deputy Executive Mayor",null,null,null,null,null,null,null,0]
["Executive Committee",null,null,3329896.10568,null,1406227.1702400011,null,null,4736123.2759200009]
["Total for all other councillors",null,null,11958588.490159985,null,5873023,null,null,17831611.490159985]
[{"$f":"\"Total \"&A4","v":"Total Councillors"},8,{"$f":"SUM(C5:C10)","v":0},17073677.733439986,0,7949312.582080001,null,null,25022990.315519985]
[]
["Senior Managers of the Municipality",5]
["Municipal Manager (MM)",null,null,{"$f":"'[5]6053MM'!$E$5","v":1125791.595},{"$f":"'[5]6053MM'!$K$5","v":52978.44},{"$f":"'[5]6053MM'!$M$5+'[5]6053MM'!$N$5+'[5]6053MM'!$Q$5+'[5]6053MM'!$R$5+'[5]6053MM'!$S$5","v":198202.55594999998},null,null,{"$f":"SUM(D14:H14)","v":1376972.5909499999}]
["Chief Finance Officer",null,null,{"$f":"'[5]6053MM'!$E$4","v":762788.76749999996},{"$f":"'[5]6053MM'!$K$4","v":29641.68},{"$f":"'[5]6053MM'!$T$4-D15-E15","v":218498.12767500005},null,null,1010928.5751750001]
["Director Corporate services",null,null,{"$f":"'[5]6053MM'!$E$3","v":695161.49249999993},{"$f":"'[5]6053MM'!$K$3","v":30319.68},{"$f":"'[5]6053MM'!$T$3-D16-E16","v":390192.85492500005},null,null,1115674.027425]
["Director Community Services",null,null,{"$f":"'[5]6053MM'!$E$8","v":794219.42999999993},{"$f":"'[5]6053MM'!$K$8","v":34992.959999999999},{"$f":"'[5]6053MM'!$T$8-D17-E17","v":293290.79430000013},null,null,1122503.1843000001]
["Director Planning & Development",null,null,{"$f":"'[5]6053MM'!$E$6","v":679422.76500000001},{"$f":"'[5]6053MM'!$K$6+'[5]6053MM'!$L$6","v":112351.2},{"$f":"'[5]6053MM'!$T$6-D18-E18","v":216920.22764999996},null,null,1008694.1926499999]
["Director Technical Services",null,null,{"$f":"'[5]6053MM'!$E$7","v":678001.26749999996},{"$f":"'[5]6053MM'!$K$7+'[5]6053MM'!$L$7","v":34008},{"$f":"'[5]6053MM'!$T$7-D19-E19","v":301545.49267499999},null,null,1013554.7601749999]
[]
["List of each offical with packages >= senior manager"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D22:H22)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D23:H23)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D33:H33)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D34:H34)","v":0}]
[{"$f":"\"Total \"&A13","v":"Total Senior Managers of the Municipality"},"8,10",{"$f":"SUM(C14:C34)","v":0},{"$f":"SUM(D14:D34)","v":4735385.317499999},{"$f":"SUM(E14:E34)","v":294291.95999999996},{"$f":"SUM(F14:F34)","v":1618650.0531750005},{"$f":"SUM(G14:G34)","v":0},null,{"$f":"SUM(I14:I34)","v":6648327.3306749994}]
[]
["A Heading for Each Entity","6,7"]
["List each member of board by designation"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D39:G39)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(D40:G40)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["Total for municipal entities","8,10",{"$f":"SUM(C38:C54)","v":0},{"$f":"SUM(D39:D54)","v":0},0,0,0,null,0]
[]
["TOTAL COST OF COUNCILLOR, DIRECTOR and EXECUTIVE REMUNERATION",10,{"$f":"C11+C35+C55","v":0},21809063.050939985,294291.95999999996,9567962.6352550015,0,null,31671317.646194983]
[]
[{"$f":"head27a","v":"References"}]
["1. Pension and medical aid"]
["2. Total package must equal the total cost to the municipality"]
["3. List each political office bearer by designation. Provide a total for all other councillors"]
["4. Political office bearer is defined in MFMA s 1: speaker, executive mayor, deputy executive mayor, member of executive committee,"]
["    mayor, deputy mayor, member of mayoral committee, the councillor designated to exercise powers and duties of mayor (MSA s 57)"]
["5. Also list each senior manager reporting to MM by designation and each official with package >= senior manager by designation"]
["6. List each entity where municipality has an interest and state percentage ownership and control"]
["7. List each senior manager reporting to the CEO of an Entity by designation"]
["8. Must reconcile to relevant section of Table SA24"]
["9. Must reconcile to totals shown for the budget year of Table SA22"]
["10. Correct as at 30 June"]

{"sheet":"SA24","index":45,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,2,1,4]]}
[{"$f":"muni&\" - \"&TableA24","v":"LIM331 Greater Giyani - Supporting Table SA24 Summary of personnel numbers"}]
["Summary of Personnel Numbers",{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2018/19"},null,null,{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head9","v":"Budget Year 2020/21"}]
["Number","1,2","Positions","Permanent employees","Contract employees","Positions","Permanent employees","Contract employees","Positions","Permanent employees","Contract employees"]
["Municipal Council and Boards of Municipal Entities"]
["Councillors (Political Office Bearers plus Other Councillors)",null,60,null,60,60,null,60,62,null,62]
["Board Members of municipal entities",4]
["Municipal employees",5]
["Municipal Manager and Senior Managers",3,6,null,3,6,null,6,6,null,6]
["Other Managers",7,21,21,null,21,21,null,23,22,1]
["Professionals",null,{"$f":"SUM(C11:C19)","v":345},{"$f":"SUM(D11:D19)","v":346},1,345,346,1,323,323,0]
["Finance",null,42,42,null,42,42,null,32,32]
["Spatial/town planning",null,2,2,null,2,2,null,13,13]
["Information Technology",null,2,2,null,2,2,null,2,2]
["Roads",null,33,33,null,33,33,null,53,53]
["Electricity",null,8,8,null,8,8,null,25,25]
["Water",null,null,null,null,null,null,null,16,16]
["Sanitation",null,21,21,null,21,21,null,4,4]
["Refuse",null,65,65,null,65,65,null,21,21]
["Other",null,172,173,1,172,173,1,157,157]
["Technicians",null,{"$f":"SUM(C21:C29)","v":0},{"$f":"SUM(D21:D29)","v":0},0,0,0,0,0,0,0]
["Finance"]
["Spatial/town planning"]
["Information Technology"]
["Roads"]
["Electricity"]
["Water"]
["Sanitation"]
["Refuse"]
["Other"]
["Clerks (Clerical and administrative)",null,67,67,null,67,67,null,54,54]
["Service and sales workers"]
["Skilled agricultural and fishery workers"]
["Craft and related trades"]
["Plant and Machine Operators"]
["Elementary Occupations"]
["TOTAL PERSONNEL NUMBERS",9,{"$f":"SUM(C5:C9)+SUM(C11:C19)+SUM(C21:C35)","v":499},{"$f":"SUM(D5:D9)+SUM(D11:D19)+SUM(D21:D35)","v":434},64,499,434,{"$f":"SUM(H5:H9)+SUM(H11:H19)+SUM(H21:H35)","v":67},468,399,69]
["% increase",null,null,null,null,{"$f":"IF(ISERROR((F36/C36)-1),0,((F36/C36)-1))","v":0},0,4.6875E-2,-6.2124248496993939E-2,-8.064516129032262E-2,2.9850746268656803E-2]
[]
["Total municipal employees headcount","6, 10"]
["Finance personnel headcount","8, 10",null,42,null,null,42,null,32,32]
["Human Resources personnel headcount","8, 10"]
[]
[{"$f":"head27a","v":"References"}]
["1. Positions must be funded and aligned to the municipality's current organisational structure"]
["2. Full Time Equivalent (FTE). E.g. One full time person = 1FTE. A person working half time (say 4 hours out of 8) = 0.5FTE."]
["3. s57 of the Systems Act"]
["4. Include only in Consolidated Statements"]
["5. Include municipal entity employees in Consolidated Statements"]
["6.  Include headcount (number fo persons, Not FTE) of managers and staff only (exclude councillors)"]
["7. Managers who provide the direction of a critical technical function"]
["8. Total number of employees working on these functions"]
["9. Correct as at 30 June"]
["10. Must account for all budgeted positions, as per the municipal organogram"]

{"sheet":"SA25","index":46,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"& TableA25","v":"LIM331 Greater Giyani - Supporting Table SA25 Budgeted monthly revenue and expenditure"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head9","v":"Budget Year 2020/21"},null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","November","December","January","February","March","April","May","June",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[{"$f":"'A4-FinPerf RE'!A4","v":"Revenue By Source"}]
[{"$f":"'A4-FinPerf RE'!A5","v":"Property rates"},null,6462266,6462266,6462266,6462266,6462266,6462266,6462266,6462266,6462266,6462266,6462266,{"$f":"O5-SUM(C5:M5)","v":6463038},{"$f":"'A4-FinPerf RE'!J5","v":77547964},{"$f":"'A4-FinPerf RE'!K5","v":81304682},{"$f":"'A4-FinPerf RE'!L5","v":85243442}]
[{"$f":"'A4-FinPerf RE'!A6","v":"Service charges - electricity revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J6","v":0},{"$f":"'A4-FinPerf RE'!K6","v":0},{"$f":"'A4-FinPerf RE'!L6","v":0}]
[{"$f":"'A4-FinPerf RE'!A7","v":"Service charges - water revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J7","v":0},{"$f":"'A4-FinPerf RE'!K7","v":0},{"$f":"'A4-FinPerf RE'!L7","v":0}]
[{"$f":"'A4-FinPerf RE'!A8","v":"Service charges - sanitation revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J8","v":0},{"$f":"'A4-FinPerf RE'!K8","v":0},{"$f":"'A4-FinPerf RE'!L8","v":0}]
[{"$f":"'A4-FinPerf RE'!A9","v":"Service charges - refuse revenue"},null,493408,493408,493408,493408,493408,493408,493408,493408,493408,493408,493408,493402,{"$f":"'A4-FinPerf RE'!J9","v":5920890},{"$f":"'A4-FinPerf RE'!K9","v":6205092},{"$f":"'A4-FinPerf RE'!L9","v":6502936}]
[]
[{"$f":"'A4-FinPerf RE'!A11","v":"Rental of facilities and equipment"},null,71666,71666,71666,71666,71666,71666,71666,71666,71666,71666,71666,71570,{"$f":"'A4-FinPerf RE'!J11","v":859896},{"$f":"'A4-FinPerf RE'!K11","v":901171},{"$f":"'A4-FinPerf RE'!L11","v":944427}]
[{"$f":"'A4-FinPerf RE'!A12","v":"Interest earned - external investments"},null,713135,713135,713135,713135,713135,713135,713135,713135,713135,713135,713135,713134,{"$f":"'A4-FinPerf RE'!J12","v":8557619},{"$f":"'A4-FinPerf RE'!K12","v":8968385},{"$f":"'A4-FinPerf RE'!L12","v":9398868}]
[{"$f":"'A4-FinPerf RE'!A13","v":"Interest earned - outstanding debtors"},null,1721953,1721953,1721953,1721953,1721953,1721953,1721953,1721953,1721953,1721953,1721953,1721956,{"$f":"'A4-FinPerf RE'!J13","v":20663439},{"$f":"'A4-FinPerf RE'!K13","v":21655284},{"$f":"'A4-FinPerf RE'!L13","v":22694739}]
[{"$f":"'A4-FinPerf RE'!A14","v":"Dividends received"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J14","v":0},{"$f":"'A4-FinPerf RE'!K14","v":0},{"$f":"'A4-FinPerf RE'!L14","v":0}]
[{"$f":"'A4-FinPerf RE'!A15","v":"Fines, penalties and forfeits"},null,175708,175708,175708,175708,175708,175708,175708,175708,175708,175708,175708,175702,{"$f":"'A4-FinPerf RE'!J15","v":2108490},{"$f":"'A4-FinPerf RE'!K15","v":2209698},{"$f":"'A4-FinPerf RE'!L15","v":2315763}]
[{"$f":"'A4-FinPerf RE'!A16","v":"Licences and permits"},null,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184917,{"$f":"'A4-FinPerf RE'!J16","v":14218080},{"$f":"'A4-FinPerf RE'!K16","v":11830220},{"$f":"'A4-FinPerf RE'!L16","v":12426071}]
[{"$f":"'A4-FinPerf RE'!A17","v":"Agency services"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J17","v":0},{"$f":"'A4-FinPerf RE'!K17","v":0},{"$f":"'A4-FinPerf RE'!L17","v":0}]
[{"$f":"'A4-FinPerf RE'!A18","v":"Transfers and subsidies"},null,139782000,2000000,13661000,0,10000000,117188000,0,{"$f":"224000+13661000","v":13885000},{"$f":"76823000+13662000","v":90485000},0,0,0,{"$f":"'A4-FinPerf RE'!J18","v":387001000},{"$f":"'A4-FinPerf RE'!K18","v":347130000},{"$f":"'A4-FinPerf RE'!L18","v":368748000}]
[{"$f":"'A4-FinPerf RE'!A19","v":"Other revenue"},null,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1883114,{"$f":"'A4-FinPerf RE'!J19","v":22593364},{"$f":"'A4-FinPerf RE'!K19","v":2519774},{"$f":"'A4-FinPerf RE'!L19","v":2640722}]
[{"$f":"'A4-FinPerf RE'!A20","v":"Gains on disposal of PPE"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J20","v":0},{"$f":"'A4-FinPerf RE'!K20","v":0},{"$f":"'A4-FinPerf RE'!L20","v":0}]
[{"$f":"'A4-FinPerf RE'!A21","v":"Total Revenue (excluding capital transfers and contributions)"},null,{"$f":"SUM(C5:C9)+SUM(C11:C20)","v":152487719},{"$f":"SUM(D5:D9)+SUM(D11:D20)","v":14705719},26366719,12705719,22705719,129893719,12705719,26590719,103190719,12705719,12705719,12706833,539470742,482724306,510914968]
[]
[{"$f":"'A4-FinPerf RE'!A23","v":"Expenditure By Type"}]
[{"$f":"'A4-FinPerf RE'!A24","v":"Employee related costs"},null,14473067,14473067,14473067,14473067,14473067,14473067,14473067,14473067,14473067,14473067,14473067,{"$f":"O24-SUM(C24:M24)","v":14473853},{"$f":"'A4-FinPerf RE'!J24","v":173677590},{"$f":"'A4-FinPerf RE'!K24","v":182311377},{"$f":"'A4-FinPerf RE'!L24","v":193299674}]
[{"$f":"'A4-FinPerf RE'!A25","v":"Remuneration of councillors"},null,2085249,2085249,2085249,2085249,2085249,2085249,2085249,2085249,2085249,2085249,2085249,2085250,{"$f":"'A4-FinPerf RE'!J25","v":25022989},{"$f":"'A4-FinPerf RE'!K25","v":26424368},{"$f":"'A4-FinPerf RE'!L25","v":27904039}]
[{"$f":"'A4-FinPerf RE'!A26","v":"Debt impairment"},null,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,2500000,6800000,{"$f":"'A4-FinPerf RE'!J26","v":34300000},{"$f":"'A4-FinPerf RE'!K26","v":30000000},{"$f":"'A4-FinPerf RE'!L26","v":31000000}]
[{"$f":"'A4-FinPerf RE'!A27","v":"Depreciation & asset impairment"},null,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,13000000,{"$f":"'A4-FinPerf RE'!J27","v":68000000},{"$f":"'A4-FinPerf RE'!K27","v":60000000},{"$f":"'A4-FinPerf RE'!L27","v":64000000}]
[{"$f":"'A4-FinPerf RE'!A28","v":"Finance charges"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J28","v":0},{"$f":"'A4-FinPerf RE'!K28","v":0},{"$f":"'A4-FinPerf RE'!L28","v":0}]
[{"$f":"'A4-FinPerf RE'!A29","v":"Bulk purchases"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J29","v":0},{"$f":"'A4-FinPerf RE'!K29","v":0},{"$f":"'A4-FinPerf RE'!L29","v":0}]
[{"$f":"'A4-FinPerf RE'!A30","v":"Other materials"},null,570000,570000,570000,570000,570000,570000,570000,570000,570000,570000,570000,570000,{"$f":"'A4-FinPerf RE'!J30","v":6840000},{"$f":"'A4-FinPerf RE'!K30","v":6840000},{"$f":"'A4-FinPerf RE'!L30","v":9843000}]
[{"$f":"'A4-FinPerf RE'!A31","v":"Contracted services"},null,7546371,7546371,7546371,7546371,7546371,7546371,7546371,7546371,7546371,7546371,7546371,8998860,{"$f":"'A4-FinPerf RE'!J31","v":92008941},{"$f":"'A4-FinPerf RE'!K31","v":94808477},{"$f":"'A4-FinPerf RE'!L31","v":102836055}]
[{"$f":"'A4-FinPerf RE'!A32","v":"Transfers and subsidies"},null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,{"$f":"'A4-FinPerf RE'!J32","v":960000},{"$f":"'A4-FinPerf RE'!K32","v":0},{"$f":"'A4-FinPerf RE'!L32","v":0}]
[{"$f":"'A4-FinPerf RE'!A33","v":"Other expenditure"},null,4653872,4653872,4653872,4653872,4653872,4653872,4653872,4653872,4653872,4653872,4653872,6116626,{"$f":"'A4-FinPerf RE'!J33","v":57309218},{"$f":"'A4-FinPerf RE'!K33","v":55278452},{"$f":"'A4-FinPerf RE'!L33","v":58596327}]
[{"$f":"'A4-FinPerf RE'!A34","v":"Loss on disposal of PPE"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A4-FinPerf RE'!J34","v":0},{"$f":"'A4-FinPerf RE'!K34","v":0},{"$f":"'A4-FinPerf RE'!L34","v":0}]
[{"$f":"'A4-FinPerf RE'!A35","v":"Total Expenditure"},null,{"$f":"SUM(C24:C34)","v":36908559},{"$f":"SUM(D24:D34)","v":36908559},36908559,36908559,36908559,36908559,36908559,36908559,36908559,36908559,36908559,52124589,458118738,455662674,487479095]
[]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},null,{"$f":"C21-C35","v":115579160},-22202840,-10541840,-24202840,-14202840,92985160,-24202840,-10317840,66282160,-24202840,-24202840,-39417756,81352004,27061632,23435873]
[{"$f":"'A4-FinPerf RE'!A38","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},null,22770000,0,6750000,0,0,25000000,0,0,5766000,0,0,{"$f":"O38-SUM(C38:M38)","v":0},{"$f":"'A4-FinPerf RE'!J38","v":60286000},{"$f":"'A4-FinPerf RE'!K38","v":65468000},{"$f":"'A4-FinPerf RE'!L38","v":69261000}]
[{"$f":"'A4-FinPerf RE'!A39","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O39-SUM(C39:M39)","v":0},{"$f":"'A4-FinPerf RE'!J39","v":0},{"$f":"'A4-FinPerf RE'!K39","v":0},{"$f":"'A4-FinPerf RE'!L39","v":0}]
[{"$f":"'A4-FinPerf RE'!A40","v":"Transfers and subsidies - capital (in-kind - all) "},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O40-SUM(C40:M40)","v":0},{"$f":"'A4-FinPerf RE'!J40","v":0},{"$f":"'A4-FinPerf RE'!K40","v":0},{"$f":"'A4-FinPerf RE'!L40","v":0}]
[{"$f":"'A4-FinPerf RE'!A41","v":"Surplus/(Deficit) after capital transfers & contributions"},null,{"$f":"C37+SUM(C38:C40)","v":138349160},-22202840,-3791840,-24202840,-14202840,117985160,-24202840,-10317840,72048160,-24202840,-24202840,-39417756,{"$f":"O37+SUM(O38:O40)","v":141638004},{"$f":"P37+SUM(P38:P40)","v":92529632},{"$f":"Q37+SUM(Q38:Q40)","v":92696873}]
[{"$f":"'A4-FinPerf RE'!A42","v":"Taxation"},null,{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"O42-SUM(C42:M42)","v":0},{"$f":"'A4-FinPerf RE'!J42","v":0},{"$f":"'A4-FinPerf RE'!K42","v":0},{"$f":"'A4-FinPerf RE'!L42","v":0}]
[{"$f":"'A4-FinPerf RE'!A44","v":"Attributable to minorities"},null,{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"O43-SUM(C43:M43)","v":0},{"$f":"'A4-FinPerf RE'!J44","v":0},{"$f":"'A4-FinPerf RE'!K44","v":0},{"$f":"'A4-FinPerf RE'!L44","v":0}]
[{"$f":"'A4-FinPerf RE'!A46","v":"Share of surplus/ (deficit) of associate"},null,{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"O44-SUM(C44:M44)","v":0},{"$f":"'A4-FinPerf RE'!J46","v":0},{"$f":"'A4-FinPerf RE'!K46","v":0},{"$f":"'A4-FinPerf RE'!L46","v":0}]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},1,{"$f":"C41-C42+SUM(C43:C44)","v":138349160},{"$f":"D41-D42+SUM(D43:D44)","v":-22202840},-3791840,-24202840,-14202840,117985160,-24202840,-10317840,72048160,-24202840,-24202840,{"$f":"N41-N42+SUM(N43:N44)","v":-39417756},{"$f":"O41-O42+SUM(O43:O44)","v":141638004},{"$f":"P41-P42+SUM(P43:P44)","v":92529632},{"$f":"Q41-Q42+SUM(Q43:Q44)","v":92696873}]
[{"$f":"head27a","v":"References"}]
["1. Surplus (Deficit) must reconcile with Budgeted Financial Performance"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45-'A4-FinPerf RE'!J47","v":0},{"$f":"P45-'A4-FinPerf RE'!K47","v":0},{"$f":"Q45-'A4-FinPerf RE'!L47","v":0}]

{"sheet":"SA26","index":47,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"&TableA26","v":"LIM331 Greater Giyani - Supporting Table SA26 Budgeted monthly revenue and expenditure (municipal vote)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head9","v":"Budget Year 2020/21"},null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","November","December","January","February","March","April","May","June",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[{"$f":"'A3-FinPerf V'!A4","v":"Revenue by Vote"}]
[{"$f":"'A3-FinPerf V'!A5","v":"Vote 1 - Energy Sources"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O5-SUM(C5:M5)","v":0},{"$f":"'A3-FinPerf V'!I5","v":0},{"$f":"'A3-FinPerf V'!J5","v":0},{"$f":"'A3-FinPerf V'!K5","v":0}]
[{"$f":"'A3-FinPerf V'!A6","v":"Vote 2 - Community and Social Services"},null,32250,32250,32250,32250,32250,32250,32250,32250,32250,32250,32250,32456,{"$f":"'A3-FinPerf V'!I6","v":387206},{"$f":"'A3-FinPerf V'!J6","v":405791},{"$f":"'A3-FinPerf V'!K6","v":425269}]
[{"$f":"'A3-FinPerf V'!A7","v":"Vote 3 - Finance & Administration"},null,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962584,{"$f":"'A3-FinPerf V'!I7","v":575546410},{"$f":"'A3-FinPerf V'!J7","v":525890208},{"$f":"'A3-FinPerf V'!K7","v":556775370}]
[{"$f":"'A3-FinPerf V'!A8","v":"Vote 4 - Planning and Development"},null,98916,98916,98916,98916,98916,98916,98916,98916,98916,98916,98916,99019,{"$f":"'A3-FinPerf V'!I8","v":1187095},{"$f":"'A3-FinPerf V'!J8","v":1244076},{"$f":"'A3-FinPerf V'!K8","v":1303791}]
[{"$f":"'A3-FinPerf V'!A9","v":"Vote 5 - Executive & Council"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A3-FinPerf V'!I9","v":0},{"$f":"'A3-FinPerf V'!J9","v":0},{"$f":"'A3-FinPerf V'!K9","v":0}]
[{"$f":"'A3-FinPerf V'!A10","v":"Vote 6 - Internal Audit"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A3-FinPerf V'!I10","v":0},{"$f":"'A3-FinPerf V'!J10","v":0},{"$f":"'A3-FinPerf V'!K10","v":0}]
[{"$f":"'A3-FinPerf V'!A11","v":"Vote 7 - Road Transport"},null,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,{"$f":"O11-SUM(C11:M11)","v":1318080},{"$f":"'A3-FinPerf V'!I11","v":15816080},{"$f":"'A3-FinPerf V'!J11","v":13504924},{"$f":"'A3-FinPerf V'!K11","v":14181161}]
[{"$f":"'A3-FinPerf V'!A12","v":"Vote 8 - Public Safety"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O12-SUM(C12:M12)","v":0},{"$f":"'A3-FinPerf V'!I12","v":0},{"$f":"'A3-FinPerf V'!J12","v":0},{"$f":"'A3-FinPerf V'!K12","v":0}]
[{"$f":"'A3-FinPerf V'!A13","v":"Vote 9 - Waste Management"},null,501250,501250,501250,501250,501250,501250,501250,501250,501250,501250,501250,{"$f":"O13-SUM(C13:M13)","v":501550},{"$f":"'A3-FinPerf V'!I13","v":6015300},{"$f":"'A3-FinPerf V'!J13","v":6304034},{"$f":"'A3-FinPerf V'!K13","v":6606627}]
[{"$f":"'A3-FinPerf V'!A14","v":"Vote 10 - Sports & Recreation"},null,4166,4166,4166,4166,4166,4166,4166,4166,4166,4166,4166,{"$f":"O14-SUM(C14:M14)","v":4174},{"$f":"'A3-FinPerf V'!I14","v":50000},{"$f":"'A3-FinPerf V'!J14","v":52400},{"$f":"'A3-FinPerf V'!K14","v":54915}]
[{"$f":"'A3-FinPerf V'!A15","v":"Vote 11 - Water Management"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A3-FinPerf V'!I15","v":0},{"$f":"'A3-FinPerf V'!J15","v":0},{"$f":"'A3-FinPerf V'!K15","v":0}]
[{"$f":"'A3-FinPerf V'!A16","v":"Vote 12 - Waste Water Management"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A3-FinPerf V'!I16","v":0},{"$f":"'A3-FinPerf V'!J16","v":0},{"$f":"'A3-FinPerf V'!K16","v":0}]
[{"$f":"'A3-FinPerf V'!A17","v":"Vote 13 - Housing"},null,62916,62916,62916,62916,62916,62916,62916,62916,62916,62916,62916,62575,{"$f":"'A3-FinPerf V'!I17","v":754651},{"$f":"'A3-FinPerf V'!J17","v":790874},{"$f":"'A3-FinPerf V'!K17","v":828836}]
[{"$f":"'A3-FinPerf V'!A18","v":"Vote 14 - Finance & Administration"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A3-FinPerf V'!I18","v":0},{"$f":"'A3-FinPerf V'!J18","v":0},{"$f":"'A3-FinPerf V'!K18","v":0}]
[{"$f":"'A3-FinPerf V'!A19","v":"Vote 15 - [NAME OF VOTE 15]"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A3-FinPerf V'!I19","v":0},{"$f":"'A3-FinPerf V'!J19","v":0},{"$f":"'A3-FinPerf V'!K19","v":0}]
[{"$f":"'A3-FinPerf V'!A20","v":"Total Revenue by Vote"},null,{"$f":"SUM(C5:C19)","v":49979664},49979664,49979664,{"$f":"SUM(F5:F19)","v":49979664},49979664,49979664,49979664,49979664,49979664,49979664,49979664,49980438,599756742,548192307,580175969]
[]
[{"$f":"'A3-FinPerf V'!A22","v":"Expenditure by Vote to be appropriated"}]
[{"$f":"A5","v":"Vote 1 - Energy Sources"},null,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,{"$f":"O23-SUM(C23:M23)","v":2744032},{"$f":"'A3-FinPerf V'!I23","v":32929858},{"$f":"'A3-FinPerf V'!J23","v":47153236},{"$f":"'A3-FinPerf V'!K23","v":54153898}]
["Vote 2 - Community and Social Services",null,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1198587,{"$f":"'A3-FinPerf V'!I24","v":14387587},{"$f":"'A3-FinPerf V'!J24","v":12430235},{"$f":"'A3-FinPerf V'!K24","v":13130235}]
["Vote 3 - Finance & Administration",null,17388000,17388000,17388000,17388000,17388000,17388000,17388000,17388000,17388000,17388000,17388000,17387950,{"$f":"'A3-FinPerf V'!I25","v":208655950},{"$f":"'A3-FinPerf V'!J25","v":199116664},{"$f":"'A3-FinPerf V'!K25","v":212850568}]
["Vote 4 - Planning and Development",null,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1879728,{"$f":"'A3-FinPerf V'!I26","v":22560641},{"$f":"'A3-FinPerf V'!J26","v":14606841},{"$f":"'A3-FinPerf V'!K26","v":15522489}]
["Vote 5 - Executive & Council",null,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114871,{"$f":"'A3-FinPerf V'!I27","v":37376197},{"$f":"'A3-FinPerf V'!J27","v":39078280},{"$f":"'A3-FinPerf V'!K27","v":40950782}]
["Vote 6 - Internal Audit",null,214333,214333,214333,214333,214333,214333,214333,214333,214333,214333,214333,214099,{"$f":"'A3-FinPerf V'!I28","v":2571762},{"$f":"'A3-FinPerf V'!J28","v":2612347},{"$f":"'A3-FinPerf V'!K28","v":2764304}]
["Vote 7 - Road Transport",null,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6020955,{"$f":"'A3-FinPerf V'!I29","v":72251955},{"$f":"'A3-FinPerf V'!J29","v":71294835},{"$f":"'A3-FinPerf V'!K29","v":74346787}]
["Vote 8 - Public Safety",null,11666,11666,11666,11666,11666,11666,11666,11666,11666,11666,11666,{"$f":"O30-SUM(C30:M30)","v":11674},{"$f":"'A3-FinPerf V'!I30","v":140000},{"$f":"'A3-FinPerf V'!J30","v":140000},{"$f":"'A3-FinPerf V'!K30","v":143000}]
["Vote 9 - Waste Management",null,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,{"$f":"O31-SUM(C31:M31)","v":1203417},{"$f":"'A3-FinPerf V'!I31","v":14444667},{"$f":"'A3-FinPerf V'!J31","v":15712983},{"$f":"'A3-FinPerf V'!K31","v":14704542}]
[{"$f":"A14","v":"Vote 10 - Sports & Recreation"},null,628166,628257,628257,628257,628257,628257,628257,628257,628257,628257,628257,{"$f":"O32-SUM(C32:M32)","v":627345},{"$f":"'A3-FinPerf V'!I32","v":7538081},{"$f":"'A3-FinPerf V'!J32","v":7963766},{"$f":"'A3-FinPerf V'!K32","v":8440927}]
["Vote 11 - Water Management",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A3-FinPerf V'!I33","v":0},{"$f":"'A3-FinPerf V'!J33","v":0},{"$f":"'A3-FinPerf V'!K33","v":0}]
["Vote 12 - Waste Water Management",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A3-FinPerf V'!I34","v":0},{"$f":"'A3-FinPerf V'!J34","v":0},{"$f":"'A3-FinPerf V'!K34","v":0}]
["Vote 13 - Housing",null,102166,102166,102166,102166,102166,102166,102166,102166,102166,102166,102166,101964,{"$f":"'A3-FinPerf V'!I35","v":1225790},{"$f":"'A3-FinPerf V'!J35","v":1286512},{"$f":"'A3-FinPerf V'!K35","v":1371249}]
["Vote 14 - Finance & Administration",null,3669666,3669666,3669666,3669666,3669666,3669666,3669666,3669666,3669666,3669666,3669666,3669924,{"$f":"'A3-FinPerf V'!I36","v":44036250},{"$f":"'A3-FinPerf V'!J36","v":44266975},{"$f":"'A3-FinPerf V'!K36","v":49100314}]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A3-FinPerf V'!I37","v":0},{"$f":"'A3-FinPerf V'!J37","v":0},{"$f":"'A3-FinPerf V'!K37","v":0}]
[{"$f":"'A3-FinPerf V'!A38","v":"Total Expenditure by Vote"},null,{"$f":"SUM(C23:C37)","v":38176662},{"$f":"SUM(D23:D37)","v":38176753},38176753,38176753,38176753,38176753,38176753,38176753,38176753,38176753,38176753,38174546,{"$f":"SUM(O23:O37)","v":458118738},{"$f":"SUM(P23:P37)","v":455662674},{"$f":"SUM(Q23:Q37)","v":487479095}]
[]
[{"$f":"'A4-FinPerf RE'!A37&\" before assoc.\"","v":"Surplus/(Deficit) before assoc."},null,{"$f":"C20-C38","v":11803002},11802911,11802911,11802911,11802911,11802911,11802911,11802911,11802911,11802911,11802911,11805892,141638004,92529633,92696874]
[]
[{"$f":"'SA25'!A42","v":"Taxation"},null,{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"ROUND(O42/12,0)","v":0},{"$f":"O42-SUM(C42:M42)","v":0},{"$f":"'SA25'!O42","v":0},{"$f":"'SA25'!P42","v":0},{"$f":"'SA25'!Q42","v":0}]
[{"$f":"'SA25'!A43","v":"Attributable to minorities"},null,{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"ROUND(O43/12,0)","v":0},{"$f":"O43-SUM(C43:M43)","v":0},{"$f":"'SA25'!O43","v":0},{"$f":"'SA25'!P43","v":0},{"$f":"'SA25'!Q43","v":0}]
[{"$f":"'A4-FinPerf RE'!A46","v":"Share of surplus/ (deficit) of associate"},null,{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"ROUND(O44/12,0)","v":0},{"$f":"O44-SUM(C44:M44)","v":0},{"$f":"'A4-FinPerf RE'!J46","v":0},{"$f":"'A4-FinPerf RE'!K46","v":0},{"$f":"'A4-FinPerf RE'!L46","v":0}]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},1,{"$f":"C40+C44","v":11803002},{"$f":"D40+D44","v":11802911},11802911,11802911,11802911,11802911,11802911,11802911,11802911,11802911,11802911,11805892,141638004,92529633,92696874]
[{"$f":"head27a","v":"References"}]
["1. Surplus (Deficit) must reconcile with Budgeted Financial Performance"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45-'A4-FinPerf RE'!J47","v":0},{"$f":"P45-'A4-FinPerf RE'!K47","v":1},{"$f":"Q45-'A4-FinPerf RE'!L47","v":1}]

{"sheet":"SA27","index":48,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"&TableA27","v":"LIM331 Greater Giyani - Supporting Table SA27 Budgeted monthly revenue and expenditure (functional classification)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head9","v":"Budget Year 2020/21"},null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","November","December","January","February","March","April","May","June",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[{"$f":"'A2-FinPerf SC'!A4","v":"Revenue - Functional"}]
[{"$f":"'A2-FinPerf SC'!A5","v":"Governance and administration"},null,{"$f":"SUM(C6:C8)","v":47962166},{"$f":"SUM(D6:D8)","v":47962166},{"$f":"SUM(E6:E8)","v":47962166},47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,{"$f":"O5-SUM(C5:M5)","v":47962584},{"$f":"'A2-FinPerf SC'!I5","v":575546410},{"$f":"'A2-FinPerf SC'!J5","v":525890208},{"$f":"'A2-FinPerf SC'!K5","v":556775370}]
[{"$f":"'A2-FinPerf SC'!A6","v":"Executive and council"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I6","v":0},{"$f":"'A2-FinPerf SC'!J6","v":0},{"$f":"'A2-FinPerf SC'!K6","v":0}]
[{"$f":"'A2-FinPerf SC'!A7","v":"Finance and administration"},null,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962166,47962584,{"$f":"'A2-FinPerf SC'!I7","v":575546410},{"$f":"'A2-FinPerf SC'!J7","v":525890208},{"$f":"'A2-FinPerf SC'!K7","v":556775370}]
[{"$f":"'A2-FinPerf SC'!A8","v":"Internal audit"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I8","v":0},{"$f":"'A2-FinPerf SC'!J8","v":0},{"$f":"'A2-FinPerf SC'!K8","v":0}]
[{"$f":"'A2-FinPerf SC'!A9","v":"Community and public safety"},null,{"$f":"SUM(C10:C14)","v":99332},{"$f":"SUM(D10:D14)","v":99332},99332,99332,99332,99332,99332,99332,99332,99332,99332,99205,{"$f":"'A2-FinPerf SC'!I9","v":1191857},{"$f":"'A2-FinPerf SC'!J9","v":1249065},{"$f":"'A2-FinPerf SC'!K9","v":1309020}]
[{"$f":"'A2-FinPerf SC'!A10","v":"Community and social services"},null,32250,32250,32250,32250,32250,32250,32250,32250,32250,32250,32250,32456,{"$f":"'A2-FinPerf SC'!I10","v":387206},{"$f":"'A2-FinPerf SC'!J10","v":405791},{"$f":"'A2-FinPerf SC'!K10","v":425269}]
[{"$f":"'A2-FinPerf SC'!A11","v":"Sport and recreation"},null,4166,4166,4166,4166,4166,4166,4166,4166,4166,4166,4166,4174,{"$f":"'A2-FinPerf SC'!I11","v":50000},{"$f":"'A2-FinPerf SC'!J11","v":52400},{"$f":"'A2-FinPerf SC'!K11","v":54915}]
[{"$f":"'A2-FinPerf SC'!A12","v":"Public safety"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I12","v":0},{"$f":"'A2-FinPerf SC'!J12","v":0},{"$f":"'A2-FinPerf SC'!K12","v":0}]
[{"$f":"'A2-FinPerf SC'!A13","v":"Housing"},null,62916,62916,62916,62916,62916,62916,62916,62916,62916,62916,62916,62575,{"$f":"'A2-FinPerf SC'!I13","v":754651},{"$f":"'A2-FinPerf SC'!J13","v":790874},{"$f":"'A2-FinPerf SC'!K13","v":828836}]
[{"$f":"'A2-FinPerf SC'!A14","v":"Health"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I14","v":0},{"$f":"'A2-FinPerf SC'!J14","v":0},{"$f":"'A2-FinPerf SC'!K14","v":0}]
[{"$f":"'A2-FinPerf SC'!A15","v":"Economic and environmental services"},null,{"$f":"SUM(C16:C18)","v":1416916},{"$f":"SUM(D16:D18)","v":1416916},1416916,1416916,1416916,1416916,1416916,1416916,1416916,1416916,1416916,1417099,{"$f":"'A2-FinPerf SC'!I15","v":17003175},{"$f":"'A2-FinPerf SC'!J15","v":14749000},{"$f":"'A2-FinPerf SC'!K15","v":15484952}]
[{"$f":"'A2-FinPerf SC'!A16","v":"Planning and development"},null,98916,98916,98916,98916,98916,98916,98916,98916,98916,98916,98916,99019,{"$f":"'A2-FinPerf SC'!I16","v":1187095},{"$f":"'A2-FinPerf SC'!J16","v":1244076},{"$f":"'A2-FinPerf SC'!K16","v":1303791}]
[{"$f":"'A2-FinPerf SC'!A17","v":"Road transport"},null,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318000,1318080,{"$f":"'A2-FinPerf SC'!I17","v":15816080},{"$f":"'A2-FinPerf SC'!J17","v":13504924},{"$f":"'A2-FinPerf SC'!K17","v":14181161}]
[{"$f":"'A2-FinPerf SC'!A18","v":"Environmental protection"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I18","v":0},{"$f":"'A2-FinPerf SC'!J18","v":0},{"$f":"'A2-FinPerf SC'!K18","v":0}]
[{"$f":"'A2-FinPerf SC'!A19","v":"Trading services"},null,{"$f":"SUM(C20:C23)","v":501275},{"$f":"SUM(D20:D23)","v":501275},501275,501275,501275,501275,501275,501275,501275,501275,501275,{"$f":"O19-SUM(C19:M19)","v":501275},{"$f":"'A2-FinPerf SC'!I19","v":6015300},{"$f":"'A2-FinPerf SC'!J19","v":6304034},{"$f":"'A2-FinPerf SC'!K19","v":6606627}]
[{"$f":"'A2-FinPerf SC'!A20","v":"Energy sources"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I20","v":0},{"$f":"'A2-FinPerf SC'!J20","v":0},{"$f":"'A2-FinPerf SC'!K20","v":0}]
[{"$f":"'A2-FinPerf SC'!A21","v":"Water management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I21","v":0},{"$f":"'A2-FinPerf SC'!J21","v":0},{"$f":"'A2-FinPerf SC'!K21","v":0}]
[{"$f":"'A2-FinPerf SC'!A22","v":"Waste water management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I22","v":0},{"$f":"'A2-FinPerf SC'!J22","v":0},{"$f":"'A2-FinPerf SC'!K22","v":0}]
[{"$f":"'A2-FinPerf SC'!A23","v":"Waste management"},null,501275,501275,501275,501275,501275,501275,501275,501275,501275,501275,501275,501275,{"$f":"'A2-FinPerf SC'!I23","v":6015300},{"$f":"'A2-FinPerf SC'!J23","v":6304034},{"$f":"'A2-FinPerf SC'!K23","v":6606627}]
[{"$f":"'A2-FinPerf SC'!A24","v":"Other"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I24","v":0},{"$f":"'A2-FinPerf SC'!J24","v":0},{"$f":"'A2-FinPerf SC'!K24","v":0}]
[{"$f":"'A2-FinPerf SC'!A25","v":"Total Revenue - Functional"},null,{"$f":"C5+C9+C15+C19+C24","v":49979689},49979689,49979689,49979689,49979689,49979689,49979689,49979689,49979689,49979689,49979689,49980163,599756742,548192307,580175969]
[null,null,null,{"$f":"D6+D10+D16+D20+D25","v":50110855},50110855,50110855,50110855,50110855,50110855,50110855,50110855,50110855,{"$f":"M6+M10+M16+M20+M25","v":50110855}]
[{"$f":"'A2-FinPerf SC'!A27","v":"Expenditure - Functional"}]
[{"$f":"'A2-FinPerf SC'!A28","v":"Governance and administration"},null,{"$f":"SUM(C29:C31)","v":24386665},{"$f":"SUM(D29:D31)","v":24386665},{"$f":"SUM(E29:E31)","v":24386665},24386665,24386665,24386665,24386665,24386665,24386665,24386665,24386665,{"$f":"O28-SUM(C28:M28)","v":24386844},{"$f":"'A2-FinPerf SC'!I28","v":292640159},{"$f":"'A2-FinPerf SC'!J28","v":285074266},{"$f":"'A2-FinPerf SC'!K28","v":305665968}]
[{"$f":"'A2-FinPerf SC'!A29","v":"Executive and council"},null,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114666,3114871,{"$f":"'A2-FinPerf SC'!I29","v":37376197},{"$f":"'A2-FinPerf SC'!J29","v":39078280},{"$f":"'A2-FinPerf SC'!K29","v":40950782}]
[{"$f":"'A2-FinPerf SC'!A30","v":"Finance and administration"},null,21057666,21057666,21057666,21057666,21057666,21057666,21057666,21057666,21057666,21057666,21057666,21057874,{"$f":"'A2-FinPerf SC'!I30","v":252692200},{"$f":"'A2-FinPerf SC'!J30","v":243383639},{"$f":"'A2-FinPerf SC'!K30","v":261950882}]
[{"$f":"'A2-FinPerf SC'!A31","v":"Internal audit"},null,214333,214333,214333,214333,214333,214333,214333,214333,214333,214333,214333,214099,{"$f":"'A2-FinPerf SC'!I31","v":2571762},{"$f":"'A2-FinPerf SC'!J31","v":2612347},{"$f":"'A2-FinPerf SC'!K31","v":2764304}]
[{"$f":"'A2-FinPerf SC'!A32","v":"Community and public safety"},null,{"$f":"SUM(C33:C37)","v":1941907},{"$f":"SUM(D33:D37)","v":1941907},1941907,1941907,1941907,1941907,1941907,1941907,1941907,1941907,1941907,1930481,{"$f":"'A2-FinPerf SC'!I32","v":23291458},{"$f":"'A2-FinPerf SC'!J32","v":21820513},{"$f":"'A2-FinPerf SC'!K32","v":23085411}]
[{"$f":"'A2-FinPerf SC'!A33","v":"Community and social services"},null,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1199000,1198587,{"$f":"'A2-FinPerf SC'!I33","v":14387587},{"$f":"'A2-FinPerf SC'!J33","v":12430235},{"$f":"'A2-FinPerf SC'!K33","v":13130235}]
[{"$f":"'A2-FinPerf SC'!A34","v":"Sport and recreation"},null,628257,628257,628257,628257,628257,628257,628257,628257,628257,628257,628257,627254,{"$f":"'A2-FinPerf SC'!I34","v":7538081},{"$f":"'A2-FinPerf SC'!J34","v":7963766},{"$f":"'A2-FinPerf SC'!K34","v":8440927}]
[{"$f":"'A2-FinPerf SC'!A35","v":"Public safety"},null,11667,11667,11667,11667,11667,11667,11667,11667,11667,11667,11667,11663,{"$f":"'A2-FinPerf SC'!I35","v":140000},{"$f":"'A2-FinPerf SC'!J35","v":140000},{"$f":"'A2-FinPerf SC'!K35","v":143000}]
[{"$f":"'A2-FinPerf SC'!A36","v":"Housing"},null,102983,102983,102983,102983,102983,102983,102983,102983,102983,102983,102983,92977,{"$f":"'A2-FinPerf SC'!I36","v":1225790},{"$f":"'A2-FinPerf SC'!J36","v":1286512},{"$f":"'A2-FinPerf SC'!K36","v":1371249}]
[{"$f":"'A2-FinPerf SC'!A37","v":"Health"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I37","v":0},{"$f":"'A2-FinPerf SC'!J37","v":0},{"$f":"'A2-FinPerf SC'!K37","v":0}]
[{"$f":"'A2-FinPerf SC'!A38","v":"Economic and environmental services"},null,{"$f":"SUM(C39:C41)","v":7901083},{"$f":"SUM(D39:D41)","v":7901083},7901083,7901083,7901083,7901083,7901083,7901083,7901083,7901083,7901083,{"$f":"O38-SUM(C38:M38)","v":7900683},{"$f":"'A2-FinPerf SC'!I38","v":94812596},{"$f":"'A2-FinPerf SC'!J38","v":85901676},{"$f":"'A2-FinPerf SC'!K38","v":89869276}]
[{"$f":"'A2-FinPerf SC'!A39","v":"Planning and development"},null,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1880083,1879728,{"$f":"'A2-FinPerf SC'!I39","v":22560641},{"$f":"'A2-FinPerf SC'!J39","v":14606841},{"$f":"'A2-FinPerf SC'!K39","v":15522489}]
[{"$f":"'A2-FinPerf SC'!A40","v":"Road transport"},null,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6021000,6020955,{"$f":"'A2-FinPerf SC'!I40","v":72251955},{"$f":"'A2-FinPerf SC'!J40","v":71294835},{"$f":"'A2-FinPerf SC'!K40","v":74346787}]
[{"$f":"'A2-FinPerf SC'!A41","v":"Environmental protection"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I41","v":0},{"$f":"'A2-FinPerf SC'!J41","v":0},{"$f":"'A2-FinPerf SC'!K41","v":0}]
[{"$f":"'A2-FinPerf SC'!A42","v":"Trading services"},null,{"$f":"SUM(C43:C46)","v":3947916},{"$f":"SUM(D43:D46)","v":3947916},3947916,3947916,3947916,3947916,3947916,3947916,3947916,3947916,3947916,{"$f":"O42-SUM(C42:M42)","v":3947449},{"$f":"'A2-FinPerf SC'!I42","v":47374525},{"$f":"'A2-FinPerf SC'!J42","v":62866219},{"$f":"'A2-FinPerf SC'!K42","v":68858440}]
[{"$f":"'A2-FinPerf SC'!A43","v":"Energy sources"},null,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744166,2744032,{"$f":"'A2-FinPerf SC'!I43","v":32929858},{"$f":"'A2-FinPerf SC'!J43","v":47153236},{"$f":"'A2-FinPerf SC'!K43","v":54153898}]
[{"$f":"'A2-FinPerf SC'!A44","v":"Water management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I44","v":0},{"$f":"'A2-FinPerf SC'!J44","v":0},{"$f":"'A2-FinPerf SC'!K44","v":0}]
[{"$f":"'A2-FinPerf SC'!A45","v":"Waste water management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I45","v":0},{"$f":"'A2-FinPerf SC'!J45","v":0},{"$f":"'A2-FinPerf SC'!K45","v":0}]
[{"$f":"'A2-FinPerf SC'!A46","v":"Waste management"},null,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203750,1203417,{"$f":"'A2-FinPerf SC'!I46","v":14444667},{"$f":"'A2-FinPerf SC'!J46","v":15712983},{"$f":"'A2-FinPerf SC'!K46","v":14704542}]
[{"$f":"'A2-FinPerf SC'!A47","v":"Other"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A2-FinPerf SC'!I47","v":0},{"$f":"'A2-FinPerf SC'!J47","v":0},{"$f":"'A2-FinPerf SC'!K47","v":0}]
[{"$f":"'A2-FinPerf SC'!A48","v":"Total Expenditure - Functional"},null,{"$f":"C28+C32+C38+C42+C47","v":38177571},{"$f":"D28+D32+D38+D42+D47","v":38177571},38177571,38177571,38177571,38177571,38177571,38177571,38177571,38177571,38177571,38165457,458118738,455662674,{"$f":"Q28+Q32+Q38+Q42+Q47","v":487479095}]
[]
[{"$f":"'A4-FinPerf RE'!A37&\" before assoc.\"","v":"Surplus/(Deficit) before assoc."},null,{"$f":"C25-C48","v":11802118},11802118,11802118,11802118,11802118,11802118,11802118,11802118,11802118,11802118,11802118,11814706,141638004,92529633,92696874]
[]
[{"$f":"'A4-FinPerf RE'!A46","v":"Share of surplus/ (deficit) of associate"},null,{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"ROUND(O52/12,0)","v":0},{"$f":"O52-SUM(C52:M52)","v":0},{"$f":"'A4-FinPerf RE'!J46","v":0},{"$f":"'A4-FinPerf RE'!K46","v":0},{"$f":"'A4-FinPerf RE'!L46","v":0}]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},1,{"$f":"C50+C52","v":11802118},{"$f":"D50+D52","v":11802118},11802118,11802118,11802118,11802118,11802118,11802118,11802118,11802118,11802118,11814706,141638004,92529633,92696874]
[{"$f":"head27a","v":"References"}]
["1. Surplus (Deficit) must reconcile with Budeted Financial Performance"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-'A4-FinPerf RE'!J47","v":0},{"$f":"P53-'A4-FinPerf RE'!K47","v":1},{"$f":"Q53-'A4-FinPerf RE'!L47","v":1}]

{"sheet":"SA28","index":49,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"& TableA28","v":"LIM331 Greater Giyani - Supporting Table SA28 Budgeted monthly capital expenditure (municipal vote)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head9","v":"Budget Year 2020/21"},null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","Nov.","Dec.","January","Feb.","March","April","May","June",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Multi-year expenditure to be appropriated",1]
[{"$f":"'A5-Capex'!A6","v":"Vote 1 - Energy Sources"},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"O5-SUM(C5:M5)","v":0},{"$f":"'A5-Capex'!J75","v":0},{"$f":"'A5-Capex'!K6","v":0},{"$f":"'A5-Capex'!L6","v":0}]
[{"$f":"'A5-Capex'!A7","v":"Vote 2 - Community and Social Services"},null,233333,233333,233333,233333,233333,233333,233333,233333,233333,233333,233333,{"$f":"O6-SUM(C6:M6)","v":233337},{"$f":"'A5-Capex'!J7","v":2800000},{"$f":"'A5-Capex'!K7","v":14000000},{"$f":"'A5-Capex'!L7","v":23000000}]
[{"$f":"'A5-Capex'!A8","v":"Vote 3 - Finance & Administration"},null,208333,208333,208333,208333,208333,208333,208333,208333,208333,208333,208333,208337,{"$f":"'A5-Capex'!J8","v":2500000},{"$f":"'A5-Capex'!K8","v":0},{"$f":"'A5-Capex'!L8","v":0}]
[{"$f":"'A5-Capex'!A9","v":"Vote 4 - Planning and Development"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J9","v":0},{"$f":"'A5-Capex'!K9","v":0},{"$f":"'A5-Capex'!L9","v":0}]
[{"$f":"'A5-Capex'!A10","v":"Vote 5 - Executive & Council"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J10","v":0},{"$f":"'A5-Capex'!K10","v":0},{"$f":"'A5-Capex'!L10","v":0}]
[{"$f":"'A5-Capex'!A11","v":"Vote 6 - Internal Audit"},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J11","v":0},{"$f":"'A5-Capex'!K11","v":0},{"$f":"'A5-Capex'!L11","v":0}]
[{"$f":"'A5-Capex'!A12","v":"Vote 7 - Road Transport"},null,4367750,4367750,4367750,4367750,4367750,4367750,4367750,4367750,4367750,4367750,4367750,4367757,{"$f":"'A5-Capex'!J12","v":52413007},{"$f":"'A5-Capex'!K12","v":49909633},{"$f":"'A5-Capex'!L12","v":44876871}]
[{"$f":"'A5-Capex'!A13","v":"Vote 8 - Public Safety"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O12-SUM(C12:M12)","v":0},{"$f":"'A5-Capex'!J13","v":0},{"$f":"'A5-Capex'!K13","v":0},{"$f":"'A5-Capex'!L13","v":0}]
[{"$f":"'A5-Capex'!A14","v":"Vote 9 - Waste Management"},null,8333,8333,8333,8333,8333,8333,8333,8333,8333,8333,8333,{"$f":"O13-SUM(C13:M13)","v":8337},{"$f":"'A5-Capex'!J14","v":100000},{"$f":"'A5-Capex'!K14","v":100000},{"$f":"'A5-Capex'!L14","v":100000}]
[{"$f":"'A5-Capex'!A15","v":"Vote 10 - Sports & Recreation"},null,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"O14-SUM(C14:M14)","v":500000},{"$f":"'A5-Capex'!J15","v":6000000},{"$f":"'A5-Capex'!K15","v":13000000},{"$f":"'A5-Capex'!L15","v":13000000}]
[{"$f":"'A5-Capex'!A16","v":"Vote 11 - Water Management"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A5-Capex'!J16","v":0},{"$f":"'A5-Capex'!K16","v":0},{"$f":"'A5-Capex'!L16","v":0}]
[{"$f":"'A5-Capex'!A17","v":"Vote 12 - Waste Water Management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J17","v":0},{"$f":"'A5-Capex'!K17","v":0},{"$f":"'A5-Capex'!L17","v":0}]
[{"$f":"'A5-Capex'!A18","v":"Vote 13 - Housing"},null,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041674,{"$f":"'A5-Capex'!J18","v":12500000},{"$f":"'A5-Capex'!K18","v":0},{"$f":"'A5-Capex'!L18","v":0}]
[{"$f":"'A5-Capex'!A19","v":"Vote 14 - Finance & Administration"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J19","v":0},{"$f":"'A5-Capex'!K19","v":0},{"$f":"'A5-Capex'!L19","v":0}]
[{"$f":"'A5-Capex'!A20","v":"Vote 15 - [NAME OF VOTE 15]"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J20","v":0},{"$f":"'A5-Capex'!K20","v":0},{"$f":"'A5-Capex'!L20","v":0}]
["Capital multi-year expenditure sub-total",2,{"$f":"SUM(C5:C19)","v":6359415},{"$f":"SUM(D5:D19)","v":6359415},6359415,6359415,6359415,6359415,6359415,6359415,6359415,6359415,{"$f":"SUM(M5:M19)","v":6359415},6359442,76313007,77009633,80976871]
[]
["Single-year expenditure to be appropriated"]
[{"$f":"'A5-Capex'!A24","v":"Vote 1 - Energy Sources"},null,358333,358333,358333,358333,358333,358333,358333,358333,358333,358333,358333,{"$f":"O23-SUM(C23:M23)","v":358337},{"$f":"'A5-Capex'!J24","v":4300000},{"$f":"'A5-Capex'!K24","v":500000},{"$f":"'A5-Capex'!L24","v":1000000}]
[{"$f":"'A5-Capex'!A25","v":"Vote 2 - Community and Social Services"},null,266666,266666,266666,266666,266666,266666,266666,266666,266666,266666,266666,{"$f":"O24-SUM(C24:M24)","v":266674},{"$f":"'A5-Capex'!J25","v":3200000},{"$f":"'A5-Capex'!K25","v":0},{"$f":"'A5-Capex'!L25","v":0}]
[{"$f":"'A5-Capex'!A26","v":"Vote 3 - Finance & Administration"},null,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"'A5-Capex'!J26","v":8100000},{"$f":"'A5-Capex'!K26","v":4500000},{"$f":"'A5-Capex'!L26","v":6000000}]
[{"$f":"'A5-Capex'!A27","v":"Vote 4 - Planning and Development"},null,139166,139166,139166,139166,139166,139166,139166,139166,139166,139166,139166,139174,{"$f":"'A5-Capex'!J27","v":1670000},{"$f":"'A5-Capex'!K27","v":1170000},{"$f":"'A5-Capex'!L27","v":1170000}]
[{"$f":"'A5-Capex'!A28","v":"Vote 5 - Executive & Council"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J28","v":0},{"$f":"'A5-Capex'!K28","v":0},{"$f":"'A5-Capex'!L28","v":0}]
[{"$f":"'A5-Capex'!A29","v":"Vote 6 - Internal Audit"},null,16666,16666,16666,16666,16666,16666,16666,16666,16666,16666,16666,16674,{"$f":"'A5-Capex'!J29","v":200000},{"$f":"'A5-Capex'!K29","v":0},{"$f":"'A5-Capex'!L29","v":0}]
[{"$f":"'A5-Capex'!A30","v":"Vote 7 - Road Transport"},null,83333,83333,83333,83333,83333,83333,83333,83333,83333,83333,83333,83337,{"$f":"'A5-Capex'!J30","v":1000000},{"$f":"'A5-Capex'!K30","v":200000},{"$f":"'A5-Capex'!L30","v":250000}]
[{"$f":"'A5-Capex'!A31","v":"Vote 8 - Public Safety"},null,166666,166666,166666,166666,166666,166666,166666,166666,166666,166666,166666,{"$f":"O30-SUM(C30:M30)","v":166674},{"$f":"'A5-Capex'!J31","v":2000000},{"$f":"'A5-Capex'!K31","v":0},{"$f":"'A5-Capex'!L31","v":0}]
[{"$f":"'A5-Capex'!A32","v":"Vote 9 - Waste Management"},null,2517083,2517083,2517083,2517083,2517083,2517083,2517083,2517083,2517083,2517083,2517083,{"$f":"O31-SUM(C31:M31)","v":2517084},{"$f":"'A5-Capex'!J32","v":30204997},{"$f":"'A5-Capex'!K32","v":0},{"$f":"'A5-Capex'!L32","v":0}]
[{"$f":"'A5-Capex'!A33","v":"Vote 10 - Sports & Recreation"},null,333333,333333,333333,333333,333333,333333,333333,333333,333333,333333,333333,{"$f":"O32-SUM(C32:M32)","v":333337},{"$f":"'A5-Capex'!J33","v":4000000},{"$f":"'A5-Capex'!K33","v":6000000},{"$f":"'A5-Capex'!L33","v":0}]
[{"$f":"'A5-Capex'!A34","v":"Vote 11 - Water Management"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A5-Capex'!J34","v":0},{"$f":"'A5-Capex'!K34","v":0},{"$f":"'A5-Capex'!L34","v":0}]
[{"$f":"'A5-Capex'!A35","v":"Vote 12 - Waste Water Management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J35","v":0},{"$f":"'A5-Capex'!K35","v":0},{"$f":"'A5-Capex'!L35","v":0}]
[{"$f":"'A5-Capex'!A36","v":"Vote 13 - Housing"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'A5-Capex'!J36","v":0},{"$f":"'A5-Capex'!K36","v":0},{"$f":"'A5-Capex'!L36","v":0}]
[{"$f":"'A5-Capex'!A37","v":"Vote 14 - Finance & Administration"},null,637500,637500,637500,637500,637500,637500,637500,637500,637500,637500,637500,637500,{"$f":"'A5-Capex'!J37","v":7650000},{"$f":"'A5-Capex'!K37","v":3150000},{"$f":"'A5-Capex'!L37","v":3300000}]
[{"$f":"'A5-Capex'!A38","v":"Vote 15 - [NAME OF VOTE 15]"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J38","v":0},{"$f":"'A5-Capex'!K38","v":0},{"$f":"'A5-Capex'!L38","v":0}]
["Capital single-year expenditure sub-total",2,{"$f":"SUM(C23:C37)","v":5193746},5193746,5193746,5193746,5193746,5193746,5193746,5193746,5193746,5193746,5193746,5193791,62324997,15520000,11720000]
["Total Capital Expenditure",2,{"$f":"C20+C38","v":11553161},{"$f":"D20+D38","v":11553161},11553161,11553161,11553161,11553161,11553161,11553161,11553161,11553161,11553161,11553233,{"$f":"O20+O38","v":138638004},{"$f":"P20+P38","v":92529633},{"$f":"Q20+Q38","v":92696871}]
[]
[]
[{"$f":"head27a","v":"References"}]
["1. Table should be completed as either Multi-Year expenditure appropriation or Budget Year and Forward Year estimates"]
["2. Total Capital Expenditure must reconcile to Budgeted Capital Expenditure"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O20-'A5-Capex'!J21","v":0},{"$f":"P20-'A5-Capex'!K21","v":0},{"$f":"Q20-'A5-Capex'!L21","v":0}]
[]
[null,null,null,null,"Add single year stuff"]

{"sheet":"SA29","index":50,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"& TableA29","v":"LIM331 Greater Giyani - Supporting Table SA29 Budgeted monthly capital expenditure (functional classification)"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head9","v":"Budget Year 2020/21"},null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","Nov.","Dec.","January","Feb.","March","April","May","June",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
[{"$f":"'A5-Capex'!A42","v":"Capital Expenditure - Functional"},1]
[{"$f":"'A5-Capex'!A43","v":"Governance and administration"},null,{"$f":"SUM(C6:C8)","v":1537499},{"$f":"SUM(D6:D8)","v":1537499},{"$f":"SUM(E6:E8)","v":1537499},1537499,1537499,1537499,1537499,1537499,1537499,1537499,1537499,{"$f":"O5-SUM(C5:M5)","v":1537511},{"$f":"'A5-Capex'!J43","v":18450000},{"$f":"'A5-Capex'!K43","v":7650000},{"$f":"'A5-Capex'!L43","v":9300000}]
[{"$f":"'A5-Capex'!A44","v":"Executive and council"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O6-SUM(C6:M6)","v":0},{"$f":"'A5-Capex'!J44","v":0},{"$f":"'A5-Capex'!K44","v":0},{"$f":"'A5-Capex'!L44","v":0}]
[{"$f":"'A5-Capex'!A45","v":"Finance and administration"},null,1520833,1520833,1520833,1520833,1520833,1520833,1520833,1520833,1520833,1520833,1520833,1520837,{"$f":"'A5-Capex'!J45","v":18250000},{"$f":"'A5-Capex'!K45","v":7650000},{"$f":"'A5-Capex'!L45","v":9300000}]
[{"$f":"'A5-Capex'!A46","v":"Internal audit"},null,16666,16666,16666,16666,16666,16666,16666,16666,16666,16666,16666,16674,{"$f":"'A5-Capex'!J46","v":200000},{"$f":"'A5-Capex'!K46","v":0},{"$f":"'A5-Capex'!L46","v":0}]
[{"$f":"'A5-Capex'!A47","v":"Community and public safety"},null,{"$f":"SUM(C10:C14)","v":2541665},{"$f":"SUM(D10:D14)","v":2541665},2541665,2541665,2541665,2541665,2541665,2541665,2541665,2541665,2541665,2541685,{"$f":"'A5-Capex'!J47","v":30500000},{"$f":"'A5-Capex'!K47","v":33000000},{"$f":"'A5-Capex'!L47","v":36000000}]
[{"$f":"'A5-Capex'!A48","v":"Community and social services"},null,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"'A5-Capex'!J48","v":6000000},{"$f":"'A5-Capex'!K48","v":14000000},{"$f":"'A5-Capex'!L48","v":23000000}]
[{"$f":"'A5-Capex'!A49","v":"Sport and recreation"},null,833333,833333,833333,833333,833333,833333,833333,833333,833333,833333,833333,833337,{"$f":"'A5-Capex'!J49","v":10000000},{"$f":"'A5-Capex'!K49","v":19000000},{"$f":"'A5-Capex'!L49","v":13000000}]
[{"$f":"'A5-Capex'!A50","v":"Public safety"},null,166666,166666,166666,166666,166666,166666,166666,166666,166666,166666,166666,166674,{"$f":"'A5-Capex'!J50","v":2000000},{"$f":"'A5-Capex'!K50","v":0},{"$f":"'A5-Capex'!L50","v":0}]
[{"$f":"'A5-Capex'!A51","v":"Housing"},null,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041666,1041674,{"$f":"'A5-Capex'!J51","v":12500000},{"$f":"'A5-Capex'!K51","v":0},{"$f":"'A5-Capex'!L51","v":0}]
[{"$f":"'A5-Capex'!A52","v":"Health"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J52","v":0},{"$f":"'A5-Capex'!K52","v":0},{"$f":"'A5-Capex'!L52","v":0}]
[{"$f":"'A5-Capex'!A53","v":"Economic and environmental services"},null,{"$f":"SUM(C16:C18)","v":4590249},{"$f":"SUM(D16:D18)","v":4590249},4590249,4590249,4590249,4590249,4590249,4590249,4590249,4590249,4590249,4590268,{"$f":"'A5-Capex'!J53","v":55083007},{"$f":"'A5-Capex'!K53","v":51279633},{"$f":"'A5-Capex'!L53","v":46296871}]
[{"$f":"'A5-Capex'!A54","v":"Planning and development"},null,139166,139166,139166,139166,139166,139166,139166,139166,139166,139166,139166,139174,{"$f":"'A5-Capex'!J54","v":1670000},{"$f":"'A5-Capex'!K54","v":1170000},{"$f":"'A5-Capex'!L54","v":1170000}]
[{"$f":"'A5-Capex'!A55","v":"Road transport"},null,4451083,4451083,4451083,4451083,4451083,4451083,4451083,4451083,4451083,4451083,4451083,4451094,{"$f":"'A5-Capex'!J55","v":53413007},{"$f":"'A5-Capex'!K55","v":50109633},{"$f":"'A5-Capex'!L55","v":45126871}]
[{"$f":"'A5-Capex'!A56","v":"Environmental protection"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J56","v":0},{"$f":"'A5-Capex'!K56","v":0},{"$f":"'A5-Capex'!L56","v":0}]
[{"$f":"'A5-Capex'!A57","v":"Trading services"},null,{"$f":"SUM(C20:C23)","v":2883749},{"$f":"SUM(D20:D23)","v":2883749},2883749,2883749,2883749,2883749,2883749,2883749,2883749,2883749,2883749,{"$f":"O19-SUM(C19:M19)","v":2883758},{"$f":"'A5-Capex'!J57","v":34604997},{"$f":"'A5-Capex'!K57","v":600000},{"$f":"'A5-Capex'!L57","v":1100000}]
[{"$f":"'A5-Capex'!A58","v":"Energy sources"},null,358333,358333,358333,358333,358333,358333,358333,358333,358333,358333,358333,358337,{"$f":"'A5-Capex'!J58","v":4300000},{"$f":"'A5-Capex'!K58","v":500000},{"$f":"'A5-Capex'!L58","v":1000000}]
[{"$f":"'A5-Capex'!A59","v":"Water management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J59","v":0},{"$f":"'A5-Capex'!K59","v":0},{"$f":"'A5-Capex'!L59","v":0}]
[{"$f":"'A5-Capex'!A60","v":"Waste water management"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J60","v":0},{"$f":"'A5-Capex'!K60","v":0},{"$f":"'A5-Capex'!L60","v":0}]
[{"$f":"'A5-Capex'!A61","v":"Waste management"},null,2525416,2525416,2525416,2525416,2525416,2525416,2525416,2525416,2525416,2525416,2525416,2525421,{"$f":"'A5-Capex'!J61","v":30304997},{"$f":"'A5-Capex'!K61","v":100000},{"$f":"'A5-Capex'!L61","v":100000}]
[{"$f":"'A5-Capex'!A62","v":"Other"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O24-SUM(C24:M24)","v":0},{"$f":"'A5-Capex'!J62","v":0},{"$f":"'A5-Capex'!K62","v":0},{"$f":"'A5-Capex'!L62","v":0}]
[{"$f":"'A5-Capex'!A63","v":"Total Capital Expenditure - Functional"},2,{"$f":"C5+C9+C15+C19+C24","v":11553162},{"$f":"D5+D9+D15+D19+D24","v":11553162},11553162,11553162,11553162,11553162,11553162,11553162,11553162,11553162,11553162,{"$f":"N5+N9+N15+N19+N24","v":11553222},138638004,92529633,92696871]
[]
["Funded by:"]
["National Government",null,4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,{"$f":"O28-SUM(C28:M28)","v":4772638},{"$f":"'A5-Capex'!J66","v":57271700},{"$f":"'A5-Capex'!K66","v":62194600},{"$f":"'A5-Capex'!L66","v":65797950}]
["Provincial Government",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O29-SUM(C29:M29)","v":0},{"$f":"'A5-Capex'!J67","v":0},{"$f":"'A5-Capex'!K67","v":0},{"$f":"'A5-Capex'!L67","v":0}]
["District Municipality",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'A5-Capex'!J68","v":0},{"$f":"'A5-Capex'!K68","v":0},{"$f":"'A5-Capex'!L68","v":0}]
["Other transfers and grants",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O31-SUM(C31:M31)","v":0},{"$f":"'A5-Capex'!J69","v":0},{"$f":"'A5-Capex'!K69","v":0},{"$f":"'A5-Capex'!L69","v":0}]
["Transfers recognised - capital",null,{"$f":"SUM(C28:C31)","v":4772642},4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,4772642,{"$f":"SUM(N28:N31)","v":4772638},57271700,62194600,65797950]
[]
["Borrowing",null,{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},{"$f":"ROUND(O34/12,0)","v":0},0,{"$f":"'A5-Capex'!J72","v":0},{"$f":"'A5-Capex'!K72","v":0},{"$f":"'A5-Capex'!L72","v":0}]
["Internally generated funds",null,6780500,6780500,6780500,6780500,6780500,6780500,6780500,6780500,6780500,6780500,6780500,6780804,{"$f":"'A5-Capex'!J73","v":81366304},{"$f":"'A5-Capex'!K73","v":30335033},{"$f":"'A5-Capex'!L73","v":26898921}]
["Total Capital Funding",null,{"$f":"+C32+C34+C35","v":11553142},{"$f":"+D32+D34+D35","v":11553142},11553142,11553142,11553142,11553142,11553142,11553142,11553142,11553142,11553142,11553442,138638004,92529633,92696871]
[{"$f":"head27a","v":"References"}]
["1. Table should be completed as either Multi-Year expenditure appropriation or Budget Year and Forward Year estimates"]
[{"$f":"'SA28'!A44","v":"2. Total Capital Expenditure must reconcile to Budgeted Capital Expenditure"}]
["check"]

{"sheet":"SA30","index":51,"n_rows":63,"n_cols":30,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,13,1,15],[1,1,1,12],[56,0,56,15]]}
[{"$f":"muni&\" - \"& TableA30","v":"LIM331 Greater Giyani - Supporting Table SA30 Budgeted monthly cash flow"}]
["MONTHLY CASH FLOWS",{"$f":"Head9","v":"Budget Year 2020/21"},null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand","July","August","Sept.","October","November","December","January","February","March","April","May","June",{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Cash Receipts By Source"]
[{"$f":"'A4-FinPerf RE'!A5","v":"Property rates"},3993216,3993216,3993216,3993216,3993216,3993216,3993216,3993216,3993216,3993216,3993216,{"$f":"N5-SUM(B5:L5)","v":2603424},46528800,48783000,51145800,100001,100001,100001,null,null,null,null,null,null,null,null,null,"0110","D"]
[{"$f":"'A4-FinPerf RE'!A6","v":"Service charges - electricity revenue"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0120","D"]
[{"$f":"'A4-FinPerf RE'!A7","v":"Service charges - water revenue"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0130","D"]
[{"$f":"'A4-FinPerf RE'!A8","v":"Service charges - sanitation revenue"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0140","D"]
[{"$f":"'A4-FinPerf RE'!A9","v":"Service charges - refuse revenue"},296044.5,296044.5,296044.5,296044.5,296044.5,296044.5,296044.5,296044.5,296044.5,296044.5,296044.5,296110.5,3552600,3723000,3901800,null,null,null,null,null,null,null,null,null,null,null,null,"0150","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D"]
[{"$f":"'A4-FinPerf RE'!A11","v":"Rental of facilities and equipment"},71666,71666,71666,71666,71666,71666,71666,71666,71666,71666,71666,71570,859896,901171,944427,null,null,null,null,null,null,null,null,null,null,null,null,"0170","D"]
[{"$f":"'A4-FinPerf RE'!A12","v":"Interest earned - external investments"},713134.92,713134.92,713134.92,713134.92,713134.92,713134.92,713134.92,713134.92,713134.92,713134.92,713134.92,713134.87999999989,8557619,8968385,9398868,null,null,null,null,null,null,null,null,null,null,null,null,"0180","D"]
[{"$f":"'A4-FinPerf RE'!A13","v":"Interest earned - outstanding debtors"},1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721952.83,1721957.8699999973,20663439,21655284,22694739,null,null,null,null,null,null,null,null,null,null,null,null,"0190","D"]
[{"$f":"'A4-FinPerf RE'!A14","v":"Dividends received"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0200","D"]
[{"$f":"'A4-FinPerf RE'!A15","v":"Fines, penalties and forfeits"},105416,105416,105416,105416,105416,105416,105416,105416,105416,105416,105416,105224,1264800,1326000,1389600,null,null,null,null,null,null,null,null,null,null,null,null,"0210","D"]
[{"$f":"'A4-FinPerf RE'!A16","v":"Licences and permits"},1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184833,1184917,14218080,11830220,12426071,null,null,null,null,null,null,null,null,null,null,null,null,"0220","D"]
[{"$f":"'A4-FinPerf RE'!A17","v":"Agency services"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0230","D"]
["Transfer receipts - operational",139782000,2000000,13661000,0,10000000,117188000,0,13885000,90485000,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":387001000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":347130000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":368748000},null,null,null,null,null,null,null,null,null,null,null,null,"0240","D"]
[{"$f":"'A4-FinPerf RE'!A19","v":"Other revenue"},1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1882750,1883114,22593364,2519774,2640722,null,null,null,null,null,null,null,null,null,null,null,null,"0250","D"]
["Cash Receipts by Source",{"$f":"SUM(B5:B9)+SUM(B11:B19)","v":149751013.25},{"$f":"SUM(C5:C9)+SUM(C11:C19)","v":11969013.25},23630013.25,9969013.25,19969013.25,127157013.25,9969013.25,23854013.25,100454013.25,9969013.25,9969013.25,8579452.2499999963,505239598,446836834,473290027]
[]
["Other Cash Flows by Source"]
["Transfer receipts - capital",22770000,0,6750000,0,0,25000000,0,0,5766000,0,0,{"$f":"N23-SUM(B23:L23)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":60286000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":65468000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":69261000},null,null,null,null,null,null,null,null,null,null,null,null,"0280","D"]
[{"$f":"'A4-FinPerf RE'!A39&\" & \"&'A4-FinPerf RE'!A40","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) "},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0290","D"]
[{"$f":"'A7-CFlow'!A21","v":"Proceeds on disposal of PPE"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0300","D"]
[{"$f":"'A7-CFlow'!A31","v":"Short term loans"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0310","D"]
[{"$f":"'A7-CFlow'!A32","v":"Borrowing long term/refinancing"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0320","D"]
[{"$f":"'A7-CFlow'!A33","v":"Increase (decrease) in consumer deposits"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0}]
[{"$f":"'A7-CFlow'!A22","v":"Decrease (Increase) in non-current debtors"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0}]
[{"$f":"'A7-CFlow'!A23","v":"Decrease (increase) other non-current receivables"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0}]
[{"$f":"'A7-CFlow'!A24","v":"Decrease (increase) in non-current investments"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0}]
["Total Cash Receipts by Source",{"$f":"SUM(B20:B31)","v":172521013.25},11969013.25,30380013.25,9969013.25,19969013.25,152157013.25,9969013.25,23854013.25,106220013.25,9969013.25,9969013.25,8579452.2499999963,565525598,512304834,542551027]
[]
["Cash Payments by Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","W"]
["Employee related costs",14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,14473067.359999999,{"$f":"N35-SUM(B35:L35)","v":14473849.040000021},173677590,182311377,193299674,null,null,null,null,null,null,null,null,null,null,null,null,"0390","IE"]
["Remuneration of councillors",2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085249.17,2085248.1299999952,25022989,26424368,27904039,null,null,null,null,null,null,null,null,null,null,null,null,"0400","IE"]
["Finance charges",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0410","IE"]
["Bulk purchases - Electricity",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0420","IE"]
["Bulk purchases - Water & Sewer",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30IESubCode,$AC:$AC,Sheet1!S71_ItemType,AD:AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"0430","IE"]
["Other materials",570000,570000,570000,570000,570000,570000,570000,570000,570000,570000,570000,570000,6840000,6840000,9843000,null,null,null,null,null,null,null,null,null,null,null,null,"0440","IE"]
["Contracted services",7667416,7667416,7667416,7667416,7667416,7667416,7667416,7667416,7667416,7667416,7667416,7667365,92008941,94808477,102836055,null,null,null,null,null,null,null,null,null,null,null,null,"0450","IE"]
["Transfers and grants - other municipalities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"0460","IE"]
["Transfers and grants - other",80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,960000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"0470","IE"]
["Other expenditure",4775750,4775750,4775750,4775750,4775750,4775750,4775750,4775750,4775750,4775750,4775750,4775968,57309218,55278452,58596327,null,null,null,null,null,null,null,null,null,null,null,null,"0480","IE"]
["Cash Payments by Type",{"$f":"SUM(B35:B44)","v":29651482.530000001},29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29652430.170000017,{"$f":"SUM(N35:N44)","v":355818738},365662674,{"$f":"SUM(P35:P44)","v":392479095}]
[]
["Other Cash Flows/Payments by Type"]
[{"$f":"'A7-CFlow'!A26","v":"Capital assets"},11553166,11553166,11553166,11553166,11553166,11553166,11553166,11553166,11553166,11553166,11553166,{"$f":"N48-SUM(B48:L48)","v":11553178},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_A5CapexCode,$AD:$AD)","v":138638004},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_A5CapexCode,$AD:$AD)","v":92529633},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_A5CapexCode,$AD:$AD)","v":92696871},null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
[{"$f":"'A7-CFlow'!A35","v":"Repayment of borrowing"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"N49-SUM(B49:L49)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"IA"]
[{"$f":"LEFT(A47,25)","v":"Other Cash Flows/Payments"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"N50-SUM(B50:L50)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA30FDSubCode,$AC:$AC,Sheet1!S71_CFCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"IA"]
["Total Cash Payments by Type",{"$f":"SUM(B45:B50)","v":41204648.530000001},{"$f":"SUM(C45:C50)","v":41204648.530000001},41204648.530000001,41204648.530000001,41204648.530000001,41204648.530000001,41204648.530000001,41204648.530000001,41204648.530000001,41204648.530000001,41204648.530000001,41205608.170000017,494456742,458192307,485175966,null,"Check"]
[]
["NET INCREASE/(DECREASE) IN CASH HELD",{"$f":"B32-B51","v":131316364.72},-29235635.280000001,-10824635.280000001,-31235635.280000001,-21235635.280000001,110952364.72,-31235635.280000001,-17350635.280000001,65015364.719999999,-31235635.280000001,-31235635.280000001,-32626155.92000002,71068856,54112527,57375061]
["Cash/cash equivalents at the month/year begin:",80520619,{"$f":"B55","v":211836983.72},{"$f":"C55","v":182601348.44},171776713.16,140541077.88,119305442.59999999,230257807.31999999,199022172.03999999,181671536.75999999,246686901.47999999,215451266.19999999,184215630.91999999,{"$f":"B54","v":80520619},{"$f":"N55","v":151589475},{"$f":"O55","v":205702002}]
["Cash/cash equivalents at the month/year end:",{"$f":"B54+B53","v":211836983.72},{"$f":"C54+C53","v":182601348.44},{"$f":"D54+D53","v":171776713.16},140541077.88,119305442.59999999,230257807.31999999,199022172.03999999,181671536.75999999,246686901.47999999,215451266.19999999,184215630.91999999,151589474.99999997,151589475,205702002,263077063]
[{"$f":"head27a","v":"References"}]
["1. Note that this section of Table SA 30 is deliberately not linked to Table A4 because timing differences between the invoicing of clients and receiving the cash means that the cashflow will differ from budgeted revenue, and similarly for budgeted expenditure. However for the MTREF it is now directly linked to A7."]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E45+E61","v":29651482.530000001},29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29651482.530000001,29652430.170000017,355818738,365662674,392479095]
[null,null,null,null,{"$f":"E53-E61","v":-31235635.280000001},-21235635.280000001,110952364.72,-31235635.280000001,-17350635.280000001,65015364.719999999,-31235635.280000001,-31235635.280000001,-32626155.92000002,71068856,54112527,57375061]

{"sheet":"SA31","index":52,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,1,2,1]]}
[{"$f":"muni&\" - \"& TableA31","v":"LIM331 Greater Giyani - NOT REQUIRED - municipality does not have entities"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R million",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Financial Performance"]
[{"$f":"'A1-Sum'!A5","v":"Property rates"}]
[{"$f":"'A1-Sum'!A6","v":"Service charges"}]
[{"$f":"'A1-Sum'!A7","v":"Investment revenue"}]
[{"$f":"'A1-Sum'!A8","v":"Transfers recognised - operational"}]
[{"$f":"'A1-Sum'!A9","v":"Other own revenue"}]
[{"$f":"'A1-Sum'!A21","v":"Contributions recognised - capital & contributed assets"}]
[{"$f":"'A4-FinPerf RE'!A21","v":"Total Revenue (excluding capital transfers and contributions)"},null,{"$f":"SUM(C5:C10)","v":0},{"$f":"SUM(D5:D10)","v":0},{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0]
[{"$f":"'A1-Sum'!A11","v":"Employee costs"}]
["Remuneration of Board Members"]
[{"$f":"'A1-Sum'!A13","v":"Depreciation & asset impairment"}]
[{"$f":"'A1-Sum'!A14","v":"Finance charges"}]
[{"$f":"'A1-Sum'!A15","v":"Materials and bulk purchases"}]
[{"$f":"'A1-Sum'!A16","v":"Transfers and grants"}]
[{"$f":"'A1-Sum'!A17","v":"Other expenditure"}]
[{"$f":"'A4-FinPerf RE'!A35","v":"Total Expenditure"},null,{"$f":"SUM(C12:C18)","v":0},{"$f":"SUM(D12:D18)","v":0},0,0,0,0,0,0,0]
[{"$f":"'A4-FinPerf RE'!A37","v":"Surplus/(Deficit)"},null,{"$f":"C11-C19","v":0},{"$f":"D11-D19","v":0},0,0,0,0,0,0,0]
[]
["Capital expenditure & funds sources"]
["Capital expenditure"]
[{"$f":"A8","v":"Transfers recognised - operational"}]
[]
[{"$f":"'A5-Capex'!A72","v":"Borrowing"}]
[{"$f":"'A5-Capex'!A73","v":"Internally generated funds"}]
["Total sources",null,{"$f":"+C24+C26+C27","v":0},{"$f":"+D24+D26+D27","v":0},0,0,0,0,0,0,0]
[]
["Financial position"]
[{"$f":"'A6-FinPos'!A12","v":"Total current assets"}]
[{"$f":"'A6-FinPos'!A24","v":"Total non current assets"}]
[{"$f":"'A6-FinPos'!A34","v":"Total current liabilities"}]
[{"$f":"'A6-FinPos'!A39","v":"Total non current liabilities"}]
["Equity"]
[]
["Cash flows"]
[{"$f":"'A1-Sum'!A42","v":"Net cash from (used) operating"}]
[{"$f":"'A1-Sum'!A43","v":"Net cash from (used) investing"}]
[{"$f":"'A1-Sum'!A44","v":"Net cash from (used) financing"}]
[{"$f":"'A1-Sum'!A45","v":"Cash/cash equivalents at the year end"}]

{"sheet":"SA32","index":53,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,3,2,3],[1,4,2,4],[1,1,2,1]]}
[{"$f":"muni&\" - \"&TableA32","v":"LIM331 Greater Giyani - Supporting Table SA32 List of external mechanisms"}]
["External mechanism","Yrs/ Mths","Period of agreement 1.","Service provided","Expiry date of service delivery agreement or contract","Monetary value of agreement 2."]
["Name of organisation",null,"Number",null,null,"R thousand"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"head27a","v":"References"}]
["1. Total agreement period from commencement until end"]
["2. Annual value"]

{"sheet":"SA33","index":54,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,4,1,6],[47,0,47,13]]}
[{"$f":"muni&\" - \"& TableA33","v":"LIM331 Greater Giyani - Supporting Table SA33 Contracts having future budgetary implications"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},"Preceding Years",{"$f":"Head2","v":"Current Year 2019/20"},{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"},null,null,{"$f":"Head12","v":"Forecast 2023/24"},{"$f":"Head13","v":"Forecast 2024/25"},{"$f":"Head14","v":"Forecast 2025/26"},{"$f":"Head15","v":"Forecast 2026/27"},{"$f":"Head16","v":"Forecast 2027/28"},{"$f":"Head17","v":"Forecast 2028/29"},{"$f":"Head18","v":"Forecast 2029/30"},"Total Contract Value"]
["R thousand","1,3","Total",{"$f":"Head6","v":"Original Budget"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"},"Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate"]
["Parent Municipality:"]
["Revenue Obligation By Contract",2]
["Contract 1",null,1200000,820000,1200000,1200000,1200000,null,null,null,null,null,null,null,{"$f":"SUM(C6:N6)","v":5620000}]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:N7)","v":0}]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:N8)","v":0}]
["Total Operating Revenue Implication",null,{"$f":"SUM(C6:C8)","v":1200000},{"$f":"SUM(D6:D8)","v":820000},1200000,1200000,1200000,0,0,0,0,0,0,0,{"$f":"SUM(C9:N9)","v":5620000}]
[]
["Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:N12)","v":0}]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:N13)","v":0}]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:N14)","v":0}]
["Total Operating Expenditure Implication",null,{"$f":"SUM(C12:C14)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C15:N15)","v":0}]
[]
["Capital Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:N18)","v":0}]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:N19)","v":0}]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:N20)","v":0}]
["Total Capital Expenditure Implication",null,{"$f":"SUM(C18:C20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C21:N21)","v":0}]
[]
["Total Parent Expenditure Implication",null,{"$f":"C15+C21","v":0},{"$f":"D15+D21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Entities:"]
["Revenue Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C27:N27)","v":0}]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C28:N28)","v":0}]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C29:N29)","v":0}]
["Total Operating Revenue Implication",null,{"$f":"SUM(C27:C29)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C30:N30)","v":0}]
[]
["Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C33:N33)","v":0}]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:N34)","v":0}]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:N35)","v":0}]
["Total Operating Expenditure Implication",null,{"$f":"SUM(C33:C35)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C36:N36)","v":0}]
[]
["Capital Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C39:N39)","v":0}]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C40:N40)","v":0}]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C41:N41)","v":0}]
["Total Capital Expenditure Implication",null,{"$f":"SUM(C39:C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C42:N42)","v":0}]
[]
["Total Entity Expenditure Implication",null,{"$f":"C36+C42","v":0},{"$f":"D36+D42","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Total implication for all preceding years to be summed and total stated in 'Preceding Years' column"]
["2. List all contracts with future financial obligations beyond the three years covered by the MTREF (MFMA s33)"]
["3. For municipalities with approved total revenue not exceeding R250 m - all contracts with an annual cost greater than R500 000. For municipalities with approved total revenue greater than R250 m - all contracts with an annual cost greater than R1million. For municipalities with approved total revenue greater than R500 m - all contracts with an annual cost greater than R5 million"]

{"sheet":"SA34a","index":55,"n_rows":173,"n_cols":30,"rows_kept":173,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA34a","v":"LIM331 Greater Giyani - Supporting Table SA34a Capital expenditure on new assets by asset class"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Capital expenditure on new assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C7+C12+C16+C26+C37+C44+C52+C62+C68","v":0},{"$f":"D7+D12+D16+D26+D37+D44+D52+D62+D68","v":77099233},63933015,54303000,61782270,61782270,84618004,35452991,39876871]
["Roads Infrastructure",null,{"$f":"SUM(C8:C11)","v":0},77099233,63933015,39403000,54282270,54282270,51913007,35452991,39876871]
["Roads",null,0,77099233,63933015,37903000,53232270,53232270,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":51913007},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":35452991},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":39876871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","CE"]
["Road Structures",null,0,0,0,100000,50000,50000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","CE"]
["Road Furniture",null,0,0,0,1400000,1000000,1000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140","CE"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","CE"]
["Storm water Infrastructure",null,{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","CE"]
["Electrical Infrastructure",null,{"$f":"SUM(C17:C25)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","CE"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220","CE"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","CE"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","CE"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260","CE"]
["MV Networks",null,0,{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","CE"]
["Water Supply Infrastructure",null,{"$f":"SUM(C27:C36)","v":0},{"$f":"SUM(D27:D36)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","CE"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0320","CE"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","CE"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340","CE"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","CE"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360","CE"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","CE"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380","CE"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","CE"]
["Sanitation Infrastructure",null,{"$f":"SUM(C38:C43)","v":0},{"$f":"SUM(D38:D43)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","CE"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","CE"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","CE"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","CE"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","CE"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C45:C51)","v":0},{"$f":"SUM(D45:D51)","v":0},0,12500000,5500000,5500000,30204997,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Landfill Sites",null,0,0,0,12500000,5500000,5500000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":30204997},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","CE"]
["Waste Transfer Stations",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","CE"]
["Waste Processing Facilities",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Waste Drop-off Points",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0520","CE"]
["Waste Separation Facilities",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","CE"]
["Electricity Generation Facilities",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540","CE"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","CE"]
["Rail Infrastructure",null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","CE"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","CE"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","CE"]
["Coastal Infrastructure",null,{"$f":"SUM(C63:C67)","v":0},{"$f":"SUM(D63:D67)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","CE"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","CE"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","CE"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","CE"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C69:C72)","v":0},{"$f":"SUM(D69:D72)","v":0},0,2400000,2000000,2000000,2500000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Data Centres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","CE"]
["Core Layers",null,0,0,0,2400000,2000000,2000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","CE"]
["Distribution Layers",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","CE"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Assets",null,{"$f":"C75+C98","v":2020672},{"$f":"D75+D98","v":36895345},7438669,20750780,17046435.09,17046435.09,8000000,39456642,36000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Facilities",null,{"$f":"SUM(C76:C97)","v":0},{"$f":"SUM(D76:D97)","v":0},0,0,0,0,2000000,26456642,23000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Halls",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":12000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":18000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","CE"]
["Centres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","CE"]
["Crèches",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","CE"]
["Clinics/Care Centres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","CE"]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","CE"]
["Testing Stations",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","CE"]
["Museums",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","CE"]
["Galleries",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","CE"]
["Theatres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","CE"]
["Libraries",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","CE"]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","CE"]
["Police",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","CE"]
["Parks",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","CE"]
["Public Open Space",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","CE"]
["Nature Reserves",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","CE"]
["Public Ablution Facilities",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","CE"]
["Markets",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","CE"]
["Stalls",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","CE"]
["Abattoirs",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","CE"]
["Airports",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","CE"]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":12456642},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","CE"]
["Capital Spares",null,0,0,null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","CE"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C99:C101)","v":2020672},{"$f":"SUM(D99:D101)","v":36895345},7438669,20750780,17046435.09,17046435.09,6000000,13000000,13000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":7000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":13000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","CE"]
["Outdoor Facilities",null,2020672,36895345,7438669,20750780,17046435.09,17046435.09,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":6000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},{"$f":"SUM(D104:D108)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","CE"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","CE"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","CE"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","CE"]
["Other Heritage",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Investment properties",null,{"$f":"+C111+C114","v":0},{"$f":"+D111+D114","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","CE"]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},{"$f":"SUM(D115:D116)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4002","CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Other assets",null,{"$f":"+C119+C131","v":0},{"$f":"+D119+D131","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Operational Buildings",null,{"$f":"SUM(C120:C130)","v":0},{"$f":"SUM(D120:D130)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Municipal Offices",null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","CE"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","CE"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230","CE"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","CE"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1250","CE"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","CE"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1270","CE"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","CE"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1290","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Housing",null,{"$f":"SUM(C132:C134)","v":0},{"$f":"SUM(D132:D134)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","CE"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1330","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C137:C137)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Intangible Assets",null,{"$f":"+C140+C141","v":0},{"$f":"+D140+D141","v":0},0,1966666,400000,400000,1770000,1520000,1570000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","CE"]
["Licences and Rights",null,{"$f":"SUM(C142:C147)","v":0},{"$f":"SUM(D142:D147)","v":0},0,1966666,400000,400000,1770000,1520000,1570000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","CE"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1410","CE"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","CE"]
["Computer Software and Applications",null,0,0,0,1466666,400000,400000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1670000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1520000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1570000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","CE"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","CE"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},500000,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1450","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,{"$f":"SUM(C150:C150)","v":0},835491,407465,1200000,1238000,1238000,2850000,1000000,1200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,null,835491,407465,1200000,1238000,1238000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2850000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,{"$f":"SUM(C153:C153)","v":139249},678911,289600,1300000,1300000,1300000,1800000,1700000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,139249,678911,289600,1300000,1300000,1300000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1800000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1700000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUM(C156:C156)","v":3010099},3406558,1317248,4200000,3300000,3300000,10000000,3400000,4550000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,3010099,3406558,1317248,4200000,3300000,3300000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":10000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3400000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":4550000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUM(C159:C159)","v":0},902398,1099973,1500000,1750000,1750000,3000000,2000000,2500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,0,902398,1099973,1500000,1750000,1750000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUM(C162:C162)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,0,0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C165:C165)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34aCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Total Capital Expenditure on new assets ",1,{"$f":"C6+C74+C103+C110+C118+C136+C139+C149+C152+C155+C158+C161+C164","v":5170020},{"$f":"D6+D74+D103+D110+D118+D136+D139+D149+D152+D155+D158+D161+D164","v":119817936},74485970,85220446,86816705.090000004,86816705.090000004,112038004,84529633,87696871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SA34a) plus Total Capital Expenditure on renewal of existing assets (SA34b) plus Total Capital Expenditure  on upgrading of existing assets (SA34e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
[]
[]
["check balance",null,{"$f":"SUM(C167+SA34b!C167++SA34e!C167)-'A5-Capex'!C40","v":0},{"$f":"SUM(D167+SA34b!D167++SA34e!D167)-'A5-Capex'!D40","v":0},{"$f":"SUM(E167+SA34b!E167++SA34e!E167)-'A5-Capex'!E40","v":0},{"$f":"SUM(F167+SA34b!F167++SA34e!F167)-'A5-Capex'!F40","v":0},{"$f":"SUM(G167+SA34b!G167++SA34e!G167)-'A5-Capex'!G40","v":0.23000000417232513},{"$f":"SUM(H167+SA34b!H167++SA34e!H167)-'A5-Capex'!H40","v":0.23000000417232513},{"$f":"SUM(I167+SA34b!I167++SA34e!I167)-'A5-Capex'!I40","v":31610829.140000001},{"$f":"SUM(J167+SA34b!J167++SA34e!J167)-'A5-Capex'!J40","v":-46108371},{"$f":"SUM(K167+SA34b!K167++SA34e!K167)-'A5-Capex'!K40","v":167238}]

{"sheet":"SA34b","index":56,"n_rows":175,"n_cols":30,"rows_kept":175,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA34b","v":"LIM331 Greater Giyani - Supporting Table SA34b Capital expenditure on the renewal of existing assets by asset class"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Capital expenditure on renewal of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C7+C12+C16+C26+C37+C44+C52+C62+C68","v":696000},{"$f":"D7+D12+D16+D26+D37+D44+D52+D62+D68","v":0},0,0,0,0,0,0,0]
["Roads Infrastructure",null,{"$f":"SUM(C8:C11)","v":696000},0,0,0,0,0,0,0,0]
["Roads",null,696000,null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","CE"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","CE"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","CE"]
["Storm water Infrastructure",null,{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","CE"]
["Electrical Infrastructure",null,{"$f":"SUM(C17:C25)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","CE"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220","CE"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","CE"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","CE"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260","CE"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","CE"]
["Water Supply Infrastructure",null,{"$f":"SUM(C27:C36)","v":0},{"$f":"SUM(D27:D36)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","CE"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0320","CE"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","CE"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340","CE"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","CE"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360","CE"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","CE"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380","CE"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","CE"]
["Sanitation Infrastructure",null,{"$f":"SUM(C38:C43)","v":0},{"$f":"SUM(D38:D43)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","CE"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","CE"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","CE"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","CE"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","CE"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C45:C51)","v":0},{"$f":"SUM(D45:D51)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","CE"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","CE"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0520","CE"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","CE"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","CE"]
["Rail Infrastructure",null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","CE"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","CE"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","CE"]
["Coastal Infrastructure",null,{"$f":"SUM(C63:C67)","v":0},{"$f":"SUM(D63:D67)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","CE"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","CE"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","CE"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","CE"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C69:C72)","v":0},{"$f":"SUM(D69:D72)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","CE"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","CE"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Assets",null,{"$f":"C75+C98","v":1066420.01},{"$f":"D75+D98","v":0},0,0,0,0,0,2000000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Community Facilities",null,{"$f":"SUM(C76:C97)","v":1066420.01},{"$f":"SUM(D76:D97)","v":0},0,0,0,0,0,2000000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","CE"]
["Centres",null,1066420.01,null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":5000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","CE"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","CE"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","CE"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","CE"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","CE"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","CE"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","CE"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","CE"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","CE"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","CE"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","CE"]
["Parks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","CE"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","CE"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","CE"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","CE"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","CE"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","CE"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","CE"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","CE"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","CE"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C99:C101)","v":0},{"$f":"SUM(D99:D101)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","CE"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},{"$f":"SUM(D104:D108)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","CE"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","CE"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","CE"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","CE"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Investment properties",null,{"$f":"+C111+C114","v":0},{"$f":"+D111+D114","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","CE"]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},{"$f":"SUM(D115:D116)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4002","CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Other assets",null,{"$f":"+C119+C131","v":0},{"$f":"+D119+D131","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Operational Buildings",null,{"$f":"SUM(C120:C130)","v":0},{"$f":"SUM(D120:D130)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","CE"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","CE"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230","CE"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","CE"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1250","CE"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","CE"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1270","CE"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","CE"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1290","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Housing",null,{"$f":"SUM(C132:C134)","v":0},{"$f":"SUM(D132:D134)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","CE"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1330","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C137:C137)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Intangible Assets",null,{"$f":"+C140+C141","v":0},{"$f":"+D140+D141","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","CE"]
["Licences and Rights",null,{"$f":"SUM(C142:C147)","v":0},{"$f":"SUM(D142:D147)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","CE"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1410","CE"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","CE"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","CE"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","CE"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1450","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,{"$f":"SUM(C150:C150)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,{"$f":"SUM(C153:C153)","v":233652.96},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Furniture and Office Equipment",null,233652.96,null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUM(C156:C156)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUM(C159:C159)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUM(C162:C162)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C165:C165)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34Code,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","CE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Total Capital Expenditure on renewal of existing assets ",1,{"$f":"C6+C74+C103+C110+C118+C136+C139+C149+C152+C155+C158+C161+C164","v":1996072.97},{"$f":"D6+D74+D103+D110+D118+D136+D139+D149+D152+D155+D158+D161+D164","v":0},0,0,0,0,0,2000000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
[]
["Renewal of Existing Assets as % of total capex",null,{"$f":"IF(ISERROR(C167/'A9-Asset'!C69),0,(C167/'A9-Asset'!C69))","v":8.5457500841000997E-2},{"$f":"IF(ISERROR(D167/'A9-Asset'!D132),0,(D167/'A9-Asset'!D132))","v":0},{"$f":"IF(ISERROR(E167/'A9-Asset'!E132),0,(E167/'A9-Asset'!E132))","v":0},{"$f":"IF(ISERROR(F167/'A9-Asset'!F132),0,(F167/'A9-Asset'!F132))","v":0},{"$f":"IF(ISERROR(G167/'A9-Asset'!G132),0,(G167/'A9-Asset'!G132))","v":0},{"$f":"IF(ISERROR(H167/'A9-Asset'!H132),0,(H167/'A9-Asset'!H132))","v":0},{"$f":"IF(ISERROR(I167/'A9-Asset'!I132),0,(I167/'A9-Asset'!I132))","v":0},{"$f":"IF(ISERROR(J167/'A9-Asset'!J132),0,(J167/'A9-Asset'!J132))","v":2.1614697207326002E-2},{"$f":"IF(ISERROR(K167/'A9-Asset'!K132),0,(K167/'A9-Asset'!K132))","v":5.39392532462072E-2}]
["Renewal of Existing Assets as % of deprecn\"",null,{"$f":"IF(ISERROR(C167/'A9-Asset'!C168),0,(C167/'A9-Asset'!C168))","v":5.1773715891485633E-2},{"$f":"IF(ISERROR(D167/'A9-Asset'!D168),0,(D167/'A9-Asset'!D168))","v":0},{"$f":"IF(ISERROR(E167/'A9-Asset'!E168),0,(E167/'A9-Asset'!E168))","v":0},{"$f":"IF(ISERROR(F167/'A9-Asset'!F168),0,(F167/'A9-Asset'!F168))","v":0},{"$f":"IF(ISERROR(G167/'A9-Asset'!G168),0,(G167/'A9-Asset'!G168))","v":0},{"$f":"IF(ISERROR(H167/'A9-Asset'!H168),0,(H167/'A9-Asset'!H168))","v":0},{"$f":"IF(ISERROR(I167/'A9-Asset'!I168),0,(I167/'A9-Asset'!I168))","v":0},{"$f":"IF(ISERROR(J167/'A9-Asset'!J168),0,(J167/'A9-Asset'!J168))","v":3.3333333333333333E-2},{"$f":"IF(ISERROR(K167/'A9-Asset'!K168),0,(K167/'A9-Asset'!K168))","v":7.8125E-2}]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure  on renewal of existing assets (SA34b) plus Total Capital Expenditure on new assets (SA34a) plus Total Capital Expenditure  on upgrading of existing assets (SA34e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
[]
[]
["check balance",null,{"$f":"SUM(C167+SA34a!C167++SA34e!C167)-'A5-Capex'!C40","v":0},{"$f":"SUM(D167+SA34a!D167++SA34e!D167)-'A5-Capex'!D40","v":0},{"$f":"SUM(E167+SA34a!E167++SA34e!E167)-'A5-Capex'!E40","v":0},{"$f":"SUM(F167+SA34a!F167++SA34e!F167)-'A5-Capex'!F40","v":0},{"$f":"SUM(G167+SA34a!G167++SA34e!G167)-'A5-Capex'!G40","v":0.23000000417232513},{"$f":"SUM(H167+SA34a!H167++SA34e!H167)-'A5-Capex'!H40","v":0.23000000417232513},{"$f":"SUM(I167+SA34a!I167++SA34e!I167)-'A5-Capex'!I40","v":31610829.140000001},{"$f":"SUM(J167+SA34a!J167++SA34e!J167)-'A5-Capex'!J40","v":-46108371},{"$f":"SUM(K167+SA34a!K167++SA34e!K167)-'A5-Capex'!K40","v":167238}]

{"sheet":"SA34c","index":57,"n_rows":175,"n_cols":30,"rows_kept":175,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA34c","v":"LIM331 Greater Giyani - Supporting Table SA34c Repairs and maintenance expenditure by asset class"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Repairs and maintenance expenditure by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C7+C12+C16+C26+C37+C44+C52+C62+C68","v":16265000},{"$f":"D7+D12+D16+D26+D37+D44+D52+D62+D68","v":0},0,7400000,39300000,39300000,34000000,31750000,32350000]
["Roads Infrastructure",null,{"$f":"SUM(C8:C11)","v":16265000},0,0,5000000,37100000,37100000,{"$f":"SUM(I8:I11)","v":33500000},{"$f":"SUM(J8:J11)","v":31500000},{"$f":"SUM(K8:K11)","v":32000000}]
["Roads",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},3000000,35000000,35000000,32000000,30000000,30000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","RM"]
["Road Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","RM"]
["Road Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140","RM"]
["Capital Spares",null,16265000,0,0,2000000,2100000,2100000,1500000,1500000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","RM"]
["Storm water Infrastructure",null,{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","RM"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180","RM"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","RM"]
["Electrical Infrastructure",null,{"$f":"SUM(C17:C25)","v":0},0,0,2000000,1800000,1800000,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","RM"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220","RM"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","RM"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240","RM"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","RM"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260","RM"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","RM"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},2000000,1800000,1800000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","RM"]
["Water Supply Infrastructure",null,{"$f":"SUM(C27:C36)","v":0},{"$f":"SUM(D27:D36)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","RM"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0320","RM"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","RM"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340","RM"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","RM"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360","RM"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","RM"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380","RM"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","RM"]
["Sanitation Infrastructure",null,{"$f":"SUM(C38:C43)","v":0},{"$f":"SUM(D38:D43)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","RM"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","RM"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","RM"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","RM"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","RM"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C45:C51)","v":0},{"$f":"SUM(D45:D51)","v":0},0,400000,400000,400000,500000,250000,350000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Landfill Sites",null,0,0,0,400000,400000,400000,500000,250000,350000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","RM"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","RM"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","RM"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0520","RM"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","RM"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","RM"]
["Rail Infrastructure",null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","RM"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","RM"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","RM"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","RM"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","RM"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","RM"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","RM"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","RM"]
["Coastal Infrastructure",null,{"$f":"SUM(C63:C67)","v":0},{"$f":"SUM(D63:D67)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","RM"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","RM"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","RM"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","RM"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C69:C72)","v":0},{"$f":"SUM(D69:D72)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","RM"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","RM"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Community Assets",null,{"$f":"C75+C98","v":0},{"$f":"D75+D98","v":0},0,100000,100000,100000,100000,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Community Facilities",null,{"$f":"SUM(C76:C97)","v":0},{"$f":"SUM(D76:D97)","v":0},0,100000,100000,100000,100000,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","RM"]
["Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","RM"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","RM"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","RM"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","RM"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","RM"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","RM"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","RM"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","RM"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","RM"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},0,0,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":100000},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":100000},100000,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","RM"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","RM"]
["Parks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","RM"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","RM"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","RM"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","RM"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","RM"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","RM"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","RM"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","RM"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","RM"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C99:C101)","v":0},{"$f":"SUM(D99:D101)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","RM"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","RM"]
[null,null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},{"$f":"SUM(D104:D108)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","RM"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","RM"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","RM"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","RM"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Investment properties",null,{"$f":"+C111+C114","v":0},{"$f":"+D111+D114","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","RM"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","RM"]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},{"$f":"SUM(D115:D116)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","RM"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Other assets",null,{"$f":"+C119+C131","v":0},{"$f":"+D119+D131","v":0},183436.79999999999,3000000,2600000,2600000,1500000,1500000,1500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Operational Buildings",null,{"$f":"SUM(C120:C130)","v":0},{"$f":"SUM(D120:D130)","v":0},183436.79999999999,3000000,2600000,2600000,1500000,1500000,1500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Municipal Offices",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},183436.79999999999,1500000,1600000,1600000,1500000,1500000,1500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","RM"]
["Pay/Enquiry Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","RM"]
["Building Plan Offices",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","RM"]
["Workshops",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230","RM"]
["Yards",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","RM"]
["Stores",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},1500000,1000000,1000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1250","RM"]
["Laboratories",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","RM"]
["Training Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1270","RM"]
["Manufacturing Plant",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","RM"]
["Depots",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1290","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","RM"]
["Housing",null,{"$f":"SUM(C132:C134)","v":0},{"$f":"SUM(D132:D134)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","RM"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1330","RM"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C137:C137)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Intangible Assets",null,{"$f":"+C140+C141","v":0},{"$f":"+D140+D141","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","RM"]
["Licences and Rights",null,{"$f":"SUM(C142:C147)","v":0},{"$f":"SUM(D142:D147)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","RM"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1410","RM"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","RM"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","RM"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","RM"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1450","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Computer Equipment",null,{"$f":"SUM(C150:C150)","v":0},543218,56966.78,50000,260000,260000,300000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},543218,56966.78,50000,260000,260000,300000,300000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Furniture and Office Equipment",null,{"$f":"SUM(C153:C153)","v":0},0,0,15000,15000,15000,200000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Furniture and Office Equipment",null,0,0,0,15000,15000,15000,200000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Machinery and Equipment",null,{"$f":"SUM(C156:C156)","v":0},140392,292079.78000000003,3070000,3040000,3040000,2280000,2280000,3140000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Machinery and Equipment",null,0,140392,292079.78000000003,3070000,3040000,3040000,2280000,2280000,3140000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Transport Assets",null,{"$f":"SUM(C159:C159)","v":0},2195682,3942114.58,1000000,1000000,1000000,1000000,1000000,1300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Transport Assets",null,0,2195682,3942114.58,1000000,1000000,1000000,1000000,1000000,1300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Land",null,{"$f":"SUM(C162:C162)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C165:C165)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34cCode,$AC:$AC,Sheet1!S71_RepMaintCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","RM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RM"]
["Total Repairs and Maintenance Expenditure",1,{"$f":"C6+C74+C103+C110+C118+C136+C139+C149+C152+C155+C158+C161+C164","v":16265000},{"$f":"D6+D74+D103+D110+D118+D136+D139+D149+D152+D155+D158+D161+D164","v":2879292},4474597.9400000004,14635000,46315000,46315000,39380000,37130000,39190000]
[]
["R&M as a % of PPE",null,{"$f":"IF(ISERROR(ROUND(C167/'A6-FinPos'!C19,3)),0,(ROUND(C167/'A6-FinPos'!C19,3)))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(ROUND(D167/'A6-FinPos'!D19,3)),0,(ROUND(D167/'A6-FinPos'!D19,3)))","v":3.0000000000000001E-3},{"$f":"IF(ISERROR(ROUND(E167/'A6-FinPos'!E19,3)),0,(ROUND(E167/'A6-FinPos'!E19,3)))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(ROUND(F167/'A6-FinPos'!F19,3)),0,(ROUND(F167/'A6-FinPos'!F19,3)))","v":1.6E-2},{"$f":"IF(ISERROR(ROUND(G167/'A6-FinPos'!G19,3)),0,(ROUND(G167/'A6-FinPos'!G19,3)))","v":5.0999999999999997E-2},{"$f":"IF(ISERROR(ROUND(H167/'A6-FinPos'!H19,3)),0,(ROUND(H167/'A6-FinPos'!H19,3)))","v":5.0999999999999997E-2},{"$f":"IF(ISERROR(ROUND(I167/'A6-FinPos'!I19,3)),0,(ROUND(I167/'A6-FinPos'!I19,3)))","v":4.3999999999999997E-2},{"$f":"IF(ISERROR(ROUND(J167/'A6-FinPos'!J19,3)),0,(ROUND(J167/'A6-FinPos'!J19,3)))","v":3.1E-2},{"$f":"IF(ISERROR(ROUND(K167/'A6-FinPos'!K19,3)),0,(ROUND(K167/'A6-FinPos'!K19,3)))","v":3.4000000000000002E-2}]
["R&M as % Operating Expenditure",null,{"$f":"IF(ISERROR(ROUND(C167/'A1-Sum'!B18,3)),0,(ROUND(C167/'A1-Sum'!B18,3)))","v":0.05},{"$f":"IF(ISERROR(ROUND(D167/'A1-Sum'!C18,3)),0,(ROUND(D167/'A1-Sum'!C18,3)))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(ROUND(E167/'A1-Sum'!D18,3)),0,(ROUND(E167/'A1-Sum'!D18,3)))","v":1.2E-2},{"$f":"IF(ISERROR(ROUND(F167/'A1-Sum'!E18,3)),0,(ROUND(F167/'A1-Sum'!E18,3)))","v":3.9E-2},{"$f":"IF(ISERROR(ROUND(G167/'A1-Sum'!F18,3)),0,(ROUND(G167/'A1-Sum'!F18,3)))","v":0.112},{"$f":"IF(ISERROR(ROUND(H167/'A1-Sum'!G18,3)),0,(ROUND(H167/'A1-Sum'!G18,3)))","v":0.112},{"$f":"IF(ISERROR(ROUND(I167/'A1-Sum'!H18,3)),0,(ROUND(I167/'A1-Sum'!H18,3)))","v":9.5000000000000001E-2},{"$f":"IF(ISERROR(ROUND(J167/'A1-Sum'!I18,3)),0,(ROUND(J167/'A1-Sum'!I18,3)))","v":8.1000000000000003E-2},{"$f":"IF(ISERROR(ROUND(K167/'A1-Sum'!J18,3)),0,(ROUND(K167/'A1-Sum'!J18,3)))","v":8.5999999999999993E-2}]
[{"$f":"head27a","v":"References"}]
["1. Total Repairs and Maintenance Expenditure by Asset Category must reconcile to total repairs and maintenance expenditure on Table SA1"]
[]
[]
["check balance",null,{"$f":"C167-'SA1'!C172","v":0},{"$f":"D167-'SA1'!D172","v":-1},{"$f":"E167-'SA1'!E172","v":-1.0599999995902181},{"$f":"F167-'SA1'!F172","v":0},{"$f":"G167-'SA1'!G172","v":0},{"$f":"H167-'SA1'!H172","v":0},{"$f":"I167-'SA1'!J172","v":0},{"$f":"J167-'SA1'!K172","v":0},{"$f":"K167-'SA1'!L172","v":0}]

{"sheet":"SA34d","index":58,"n_rows":173,"n_cols":30,"rows_kept":173,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA34d","v":"LIM331 Greater Giyani - Supporting Table SA34d Depreciation by asset class"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Depreciation by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C7+C12+C16+C26+C37+C44+C52+C62+C68","v":38553790},{"$f":"D7+D12+D16+D26+D37+D44+D52+D62+D68","v":84607767},85910244.310000002,9000000,39192799.832071006,39192799.832071006,51800000,43800000,44400000]
["Roads Infrastructure",null,{"$f":"SUM(C8:C11)","v":38553790},84607767,85910244.310000002,9000000,39192799.832071006,39192799.832071006,0,0,0]
["Roads",null,38553790,84607767,85910244.310000002,9000000,39192799.832071006,39192799.832071006,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","DP"]
["Road Structures",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","DP"]
["Road Furniture",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140","DP"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","DP"]
["Storm water Infrastructure",null,{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180","DP"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","DP"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","DP"]
["Electrical Infrastructure",null,{"$f":"SUM(C17:C25)","v":0},0,0,0,0,0,51800000,43800000,44400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","DP"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220","DP"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","DP"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240","DP"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","DP"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260","DP"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","DP"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":51800000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":43800000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":44400000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","DP"]
["Water Supply Infrastructure",null,{"$f":"SUM(C27:C36)","v":0},{"$f":"SUM(D27:D36)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","DP"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0320","DP"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","DP"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340","DP"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","DP"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360","DP"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","DP"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380","DP"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","DP"]
["Sanitation Infrastructure",null,{"$f":"SUM(C38:C43)","v":0},{"$f":"SUM(D38:D43)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","DP"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","DP"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","DP"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","DP"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","DP"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C45:C51)","v":0},{"$f":"SUM(D45:D51)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","DP"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","DP"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","DP"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0520","DP"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","DP"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","DP"]
["Rail Infrastructure",null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","DP"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","DP"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","DP"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","DP"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","DP"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","DP"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","DP"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","DP"]
["Coastal Infrastructure",null,{"$f":"SUM(C63:C67)","v":0},{"$f":"SUM(D63:D67)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","DP"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","DP"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","DP"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","DP"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C69:C72)","v":0},{"$f":"SUM(D69:D72)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","DP"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","DP"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Community Assets",null,{"$f":"C75+C98","v":0},{"$f":"D75+D98","v":0},60,8000000,2670462.7781246901,2670462.7781246901,3200000,3200000,3200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Community Facilities",null,{"$f":"SUM(C76:C97)","v":0},{"$f":"SUM(D76:D97)","v":0},60,8000000,2670462.7781246901,2670462.7781246901,3200000,3200000,3200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Halls",null,0,0,24,8000000,2670462.7781246901,2670462.7781246901,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3200000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3200000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","DP"]
["Centres",null,0,0,12,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","DP"]
["Crèches",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","DP"]
["Clinics/Care Centres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","DP"]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","DP"]
["Testing Stations",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","DP"]
["Museums",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","DP"]
["Galleries",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","DP"]
["Theatres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","DP"]
["Libraries",null,0,0,12,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","DP"]
["Cemeteries/Crematoria",null,0,0,12,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","DP"]
["Police",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","DP"]
["Parks",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","DP"]
["Public Open Space",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","DP"]
["Nature Reserves",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","DP"]
["Public Ablution Facilities",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","DP"]
["Markets",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","DP"]
["Stalls",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","DP"]
["Abattoirs",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","DP"]
["Airports",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","DP"]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","DP"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","DP"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C99:C101)","v":0},{"$f":"SUM(D99:D101)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","DP"]
["Outdoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},{"$f":"SUM(D104:D108)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","DP"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","DP"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","DP"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","DP"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Investment properties",null,{"$f":"+C111+C114","v":0},{"$f":"+D111+D114","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","DP"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","DP"]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},{"$f":"SUM(D115:D116)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","DP"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Other assets",null,{"$f":"+C119+C131","v":0},{"$f":"+D119+D131","v":0},12,2000000,2198517.5421059001,2198517.5421059001,2500000,2500000,3750000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Operational Buildings",null,{"$f":"SUM(C120:C130)","v":0},{"$f":"SUM(D120:D130)","v":0},12,2000000,2198517.5421059001,2198517.5421059001,2500000,2500000,3750000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Municipal Offices",null,0,0,12,2000000,2198517.5421059001,2198517.5421059001,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":2500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":2500000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3750000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","DP"]
["Pay/Enquiry Points",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","DP"]
["Building Plan Offices",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","DP"]
["Workshops",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230","DP"]
["Yards",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","DP"]
["Stores",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1250","DP"]
["Laboratories",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","DP"]
["Training Centres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1270","DP"]
["Manufacturing Plant",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","DP"]
["Depots",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1290","DP"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","DP"]
["Housing",null,{"$f":"SUM(C132:C134)","v":0},{"$f":"SUM(D132:D134)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","DP"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1330","DP"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Biological or Cultivated Assets",null,{"$f":"SUM(C137:C137)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Intangible Assets",null,{"$f":"+C140+C141","v":0},{"$f":"+D140+D141","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","DP"]
["Licences and Rights",null,{"$f":"SUM(C142:C147)","v":0},{"$f":"SUM(D142:D147)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","DP"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1410","DP"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","DP"]
["Computer Software and Applications",null,null,null,null,{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","DP"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","DP"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1450","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Computer Equipment",null,{"$f":"SUM(C150:C150)","v":0},0,12,2000000,2682777.1742898598,2682777.1742898598,3000000,3000000,3400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Computer Equipment",null,0,0,12,2000000,2682777.1742898598,2682777.1742898598,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3400000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Furniture and Office Equipment",null,{"$f":"SUM(C153:C153)","v":0},0,12,2000000,395960.27172973799,395960.27172973799,1000000,1000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Furniture and Office Equipment",null,0,0,12,2000000,395960.27172973799,395960.27172973799,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":2000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Machinery and Equipment",null,{"$f":"SUM(C156:C156)","v":0},0,12,5000000,1514038.1834836695,1514038.1834836695,3500000,3500000,3750000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Machinery and Equipment",null,0,0,12,5000000,1514038.1834836695,1514038.1834836695,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3500000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3500000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3750000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Transport Assets",null,{"$f":"SUM(C159:C159)","v":0},0,12,2000000,1345444.4438131703,1345444.4438131703,3000000,3000000,3500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Transport Assets",null,0,0,12,2000000,1345444.4438131703,1345444.4438131703,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":3500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Land",null,{"$f":"SUM(C162:C162)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550","DP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C165:C165)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP"]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34dCode,$AC:$AC,Sheet1!S71_DepCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","DP"]
[]
["Total Depreciation",1,{"$f":"C6+C74+C103+C110+C118+C136+C139+C149+C152+C155+C158+C161+C164","v":38553790},{"$f":"D6+D74+D103+D110+D118+D136+D139+D149+D152+D155+D158+D161+D164","v":84607767},85910364.310000002,30000000,50000000.225618027,50000000.225618027,68000000,60000000,64000000]
[]
[{"$f":"head27a","v":"References"}]
["1. Depreciation based on write down values. Not including Depreciation resulting from revaluation."]
[]
[]
["Check",null,{"$f":"C$167-'A4-FinPerf RE'!C$27","v":0},{"$f":"D$167-'A4-FinPerf RE'!D$27","v":-159511716},{"$f":"E$167-'A4-FinPerf RE'!E$27","v":-34796.689999997616},{"$f":"F$167-'A4-FinPerf RE'!F$27","v":0},{"$f":"G$167-'A4-FinPerf RE'!G$27","v":0.22561802715063095},{"$f":"H$167-'A4-FinPerf RE'!H$27","v":0.22561802715063095},{"$f":"I$167-'A4-FinPerf RE'!J$27","v":0},{"$f":"J$167-'A4-FinPerf RE'!K$27","v":0},{"$f":"K$167-'A4-FinPerf RE'!L$27","v":0}]

{"sheet":"SA34e","index":59,"n_rows":175,"n_cols":30,"rows_kept":175,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
[{"$f":"muni&\" - \"&TableA34e","v":"LIM331 Greater Giyani - Supporting Table SA34e Capital expenditure on the upgrading of existing assets by asset class"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"head1b","v":"2016/17"},{"$f":"head1A","v":"2017/18"},{"$f":"Head1","v":"2018/19"},{"$f":"Head2","v":"Current Year 2019/20"},null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["R thousand",1,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Capital expenditure on upgrading of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C7+C12+C16+C26+C37+C44+C52+C62+C68","v":5168930.79},{"$f":"D7+D12+D16+D26+D37+D44+D52+D62+D68","v":0},0,4499820,2110470,2110470,4800000,0,0]
["Roads Infrastructure",null,{"$f":"SUM(C8:C11)","v":5168930.79},0,0,4499820,2110470,2110470,4800000,0,0]
["Roads",null,5200071.05,0,0,4499820,2110470,2110470,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":1000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0120","CE"]
["Road Structures",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0130","CE"]
["Road Furniture",null,-31140.260000000009,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":3800000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0140","CE"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0150","CE"]
["Storm water Infrastructure",null,{"$f":"SUM(C13:C15)","v":0},{"$f":"SUM(D13:D15)","v":0},0,0,0,0,0,0,0]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0170","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0180","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0190","CE"]
["Electrical Infrastructure",null,{"$f":"SUM(C17:C25)","v":0},0,0,0,0,0,0,0,0]
["Power Plants",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0210","CE"]
["HV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0220","CE"]
["HV Switching Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230","CE"]
["HV Transmission Conductors",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0240","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0250","CE"]
["MV Switching Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0260","CE"]
["MV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0270","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0280","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0290","CE"]
["Water Supply Infrastructure",null,{"$f":"SUM(C27:C36)","v":0},{"$f":"SUM(D27:D36)","v":0},0,0,0,0,0,0,0]
["Dams and Weirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0310","CE"]
["Boreholes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0320","CE"]
["Reservoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0330","CE"]
["Pump Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0340","CE"]
["Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0350","CE"]
["Bulk Mains",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0360","CE"]
["Distribution",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0370","CE"]
["Distribution Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0380","CE"]
["PRV Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0390","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0400","CE"]
["Sanitation Infrastructure",null,{"$f":"SUM(C38:C43)","v":0},{"$f":"SUM(D38:D43)","v":0},0,0,0,0,0,0,0]
["Pump Station",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0420","CE"]
["Reticulation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0430","CE"]
["Waste Water Treatment Works",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0440","CE"]
["Outfall Sewers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0450","CE"]
["Toilet Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0460","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0470","CE"]
["Solid Waste Infrastructure",null,{"$f":"SUM(C45:C51)","v":0},{"$f":"SUM(D45:D51)","v":0},0,0,0,0,0,0,0]
["Landfill Sites",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0490","CE"]
["Waste Transfer Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0500","CE"]
["Waste Processing Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0510","CE"]
["Waste Drop-off Points",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0520","CE"]
["Waste Separation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0530","CE"]
["Electricity Generation Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0540","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0550","CE"]
["Rail Infrastructure",null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,0,0]
["Rail Lines",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0570","CE"]
["Rail Structures",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0580","CE"]
["Rail Furniture",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0590","CE"]
["Drainage Collection",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0600","CE"]
["Storm water Conveyance",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0610","CE"]
["Attenuation",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0620","CE"]
["MV Substations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0630","CE"]
["LV Networks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0640","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0650","CE"]
["Coastal Infrastructure",null,{"$f":"SUM(C63:C67)","v":0},{"$f":"SUM(D63:D67)","v":0},0,0,0,0,0,0,0]
["Sand Pumps",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0670","CE"]
["Piers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0680","CE"]
["Revetments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0690","CE"]
["Promenades",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0700","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0710","CE"]
["Information and Communication Infrastructure",null,{"$f":"SUM(C69:C72)","v":0},{"$f":"SUM(D69:D72)","v":0},0,0,0,0,0,0,0]
["Data Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0730","CE"]
["Core Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0740","CE"]
["Distribution Layers",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0750","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0760","CE"]
[]
["Community Assets",null,{"$f":"C75+C98","v":12816274.6},{"$f":"D75+D98","v":0},0,100000,100000,100000,4800000,6000000,0]
["Community Facilities",null,{"$f":"SUM(C76:C97)","v":0},{"$f":"SUM(D76:D97)","v":0},0,100000,100000,100000,800000,0,0]
["Halls",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0790","CE"]
["Centres",null,0,0,0,100000,100000,100000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":800000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800","CE"]
["Crèches",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0810","CE"]
["Clinics/Care Centres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0820","CE"]
["Fire/Ambulance Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0830","CE"]
["Testing Stations",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0840","CE"]
["Museums",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0850","CE"]
["Galleries",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0860","CE"]
["Theatres",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0870","CE"]
["Libraries",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0880","CE"]
["Cemeteries/Crematoria",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0890","CE"]
["Police",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0900","CE"]
["Parks",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0910","CE"]
["Public Open Space",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0920","CE"]
["Nature Reserves",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0930","CE"]
["Public Ablution Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0940","CE"]
["Markets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0950","CE"]
["Stalls",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0960","CE"]
["Abattoirs",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0970","CE"]
["Airports",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0980","CE"]
["Taxi Ranks/Bus Terminals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0990","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000","CE"]
["Sport and Recreation Facilities",null,{"$f":"SUM(C99:C101)","v":12816274.6},{"$f":"SUM(D99:D101)","v":0},0,0,0,0,4000000,6000000,0]
["Indoor Facilities",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1020","CE"]
["Outdoor Facilities",null,12816274.6,null,null,null,{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":4000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":6000000},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1030","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1040","CE"]
[]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},{"$f":"SUM(D104:D108)","v":0},0,0,0,0,0,0,0]
["Monuments",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1060","CE"]
["Historic Buildings",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1070","CE"]
["Works of Art",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1080","CE"]
["Conservation Areas",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1090","CE"]
["Other Heritage",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1100","CE"]
[]
["Investment properties",null,{"$f":"+C111+C114","v":0},{"$f":"+D111+D114","v":0},0,0,0,0,0,0,0]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,0,0]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1130","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1140","CE"]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},{"$f":"SUM(D115:D116)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE"]
["Improved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1160","CE"]
["Unimproved Property",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1170","CE"]
[]
["Other assets",null,{"$f":"+C119+C131","v":5372287.5199999996},{"$f":"+D119+D131","v":15846322},4716695,20050000,18000000,18000000,17000000,0,0]
["Operational Buildings",null,{"$f":"SUM(C120:C130)","v":5372287.5199999996},{"$f":"SUM(D120:D130)","v":15846322},4716695,20050000,18000000,18000000,17000000,0,0]
["Municipal Offices",null,5372287.5199999996,15846322,4716695,20000000,18000000,18000000,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":15000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1200","CE"]
["Pay/Enquiry Points",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1210","CE"]
["Building Plan Offices",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1220","CE"]
["Workshops",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1230","CE"]
["Yards",null,0,0,0,50000,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":2000000},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1240","CE"]
["Stores",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1250","CE"]
["Laboratories",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1260","CE"]
["Training Centres",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1270","CE"]
["Manufacturing Plant",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1280","CE"]
["Depots",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1290","CE"]
["Capital Spares",null,0,0,0,0,0,0,{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1300","CE"]
["Housing",null,{"$f":"SUM(C132:C134)","v":0},{"$f":"SUM(D132:D134)","v":0},0,0,0,0,0,0,0]
["Staff Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1320","CE"]
["Social Housing",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1330","CE"]
["Capital Spares",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1340","CE"]
[]
["Biological or Cultivated Assets",null,{"$f":"SUM(C137:C137)","v":0},0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1360","CE"]
[]
["Intangible Assets",null,{"$f":"+C140+C141","v":0},{"$f":"+D140+D141","v":0},0,0,0,0,0,0,0]
["Servitudes",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1380","CE"]
["Licences and Rights",null,{"$f":"SUM(C142:C147)","v":0},{"$f":"SUM(D142:D147)","v":0},0,0,0,0,0,0,0]
["Water Rights",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1400","CE"]
["Effluent Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1410","CE"]
["Solid Waste Licenses",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1420","CE"]
["Computer Software and Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430","CE"]
["Load Settlement Software Applications",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1440","CE"]
["Unspecified",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1450","CE"]
[]
["Computer Equipment",null,{"$f":"SUM(C150:C150)","v":0},0,0,0,0,0,0,0,0]
["Computer Equipment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1470","CE"]
[]
["Furniture and Office Equipment",null,{"$f":"SUM(C153:C153)","v":0},0,0,0,0,0,0,0,0]
["Furniture and Office Equipment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1490","CE"]
[]
["Machinery and Equipment",null,{"$f":"SUM(C156:C156)","v":0},0,0,0,0,0,0,0,0]
["Machinery and Equipment",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1510","CE"]
[]
["Transport Assets",null,{"$f":"SUM(C159:C159)","v":0},0,0,0,0,0,0,0,0]
["Transport Assets",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1530","CE"]
[]
["Land",null,{"$f":"SUM(C162:C162)","v":0},0,0,0,0,0,0,0,0]
["Land",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1550","CE"]
[]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C165:C165)","v":0},0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUMIFS(Sheet1!S71_PPPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PPYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_PYearAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OriginalBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_AdjustmentBudAmnt,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_ASBudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY1BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},{"$f":"SUMIFS(Sheet1!S71_OY2BudgetAmount,Sheet1!S71_SA34eCode,$AC:$AC,Sheet1!S71_A5CapexCode,$AD:$AD)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1570","CE"]
[]
["Total Capital Expenditure on upgrading of existing assets ",1,{"$f":"C6+C74+C103+C110+C118+C136+C139+C149+C152+C155+C158+C161+C164","v":23357492.91},{"$f":"D6+D74+D103+D110+D118+D136+D139+D149+D152+D155+D158+D161+D164","v":15846322},4716695,24649820,20210470,20210470,26600000,6000000,0]
[]
["Upgrading of Existing Assets as % of total capex",null,{"$f":"IF(ISERROR(C167/'A9-Asset'!C67),0,(C167/'A9-Asset'!C67))","v":0},{"$f":"IF(ISERROR(D167/'A9-Asset'!D132),0,(D167/'A9-Asset'!D132))","v":0.11680543006397455},{"$f":"IF(ISERROR(E167/'A9-Asset'!E132),0,(E167/'A9-Asset'!E132))","v":5.9552225925731159E-2},{"$f":"IF(ISERROR(F167/'A9-Asset'!F132),0,(F167/'A9-Asset'!F132))","v":0.22435387568825946},{"$f":"IF(ISERROR(G167/'A9-Asset'!G132),0,(G167/'A9-Asset'!G132))","v":0.18883493825754866},{"$f":"IF(ISERROR(H167/'A9-Asset'!H132),0,(H167/'A9-Asset'!H132))","v":0.18883493825754866},{"$f":"IF(ISERROR(I167/'A9-Asset'!I132),0,(I167/'A9-Asset'!I132))","v":0.19186658226845216},{"$f":"IF(ISERROR(J167/'A9-Asset'!J132),0,(J167/'A9-Asset'!J132))","v":6.4844091621978003E-2},{"$f":"IF(ISERROR(K167/'A9-Asset'!K132),0,(K167/'A9-Asset'!K132))","v":0}]
["Upgrading of Existing Assets as % of deprecn\"",null,{"$f":"IF(ISERROR(C167/'A9-Asset'!C168),0,(C167/'A9-Asset'!C168))","v":0.60584168015647744},{"$f":"IF(ISERROR(D167/'A9-Asset'!D168),0,(D167/'A9-Asset'!D168))","v":0.18729157572495678},{"$f":"IF(ISERROR(E167/'A9-Asset'!E168),0,(E167/'A9-Asset'!E168))","v":5.4902514241241263E-2},{"$f":"IF(ISERROR(F167/'A9-Asset'!F168),0,(F167/'A9-Asset'!F168))","v":0.82166066666666671},{"$f":"IF(ISERROR(G167/'A9-Asset'!G168),0,(G167/'A9-Asset'!G168))","v":0.40420939817606144},{"$f":"IF(ISERROR(H167/'A9-Asset'!H168),0,(H167/'A9-Asset'!H168))","v":0.40420939817606144},{"$f":"IF(ISERROR(I167/'A9-Asset'!I168),0,(I167/'A9-Asset'!I168))","v":0.39117647058823529},{"$f":"IF(ISERROR(J167/'A9-Asset'!J168),0,(J167/'A9-Asset'!J168))","v":0.1},{"$f":"IF(ISERROR(K167/'A9-Asset'!K168),0,(K167/'A9-Asset'!K168))","v":0}]
[{"$f":"head27a","v":"References"}]
["1.  Total Capital Expenditure  on upgrading of existing assets (SA34e) plus Total Capital Expenditure on new assets (SA34a)  plus Total Capital Expenditure  on renewal of existing assets (SA34b) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
[]
[]
["check balance",null,{"$f":"SUM(C167+SA34a!C167++SA34b!C167)-'A5-Capex'!C40","v":0},{"$f":"SUM(D167+SA34a!D167++SA34b!D167)-'A5-Capex'!D40","v":0},{"$f":"SUM(E167+SA34a!E167++SA34b!E167)-'A5-Capex'!E40","v":0},{"$f":"SUM(F167+SA34a!F167++SA34b!F167)-'A5-Capex'!F40","v":0},{"$f":"SUM(G167+SA34a!G167++SA34b!G167)-'A5-Capex'!G40","v":0.23000000417232513},{"$f":"SUM(H167+SA34a!H167++SA34b!H167)-'A5-Capex'!H40","v":0.23000000417232513},{"$f":"SUM(I167+SA34a!I167++SA34b!I167)-'A5-Capex'!I40","v":31610829.140000001},{"$f":"SUM(J167+SA34a!J167++SA34b!J167)-'A5-Capex'!J40","v":-46108371},{"$f":"SUM(K167+SA34a!K167++SA34b!K167)-'A5-Capex'!K40","v":167238}]

{"sheet":"SA35","index":60,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[1,5,1,8],[1,2,1,4]]}
[{"$f":"muni&\" - \"&TableA35","v":"LIM331 Greater Giyani - Supporting Table SA35 Future financial implications of the capital budget"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"},null,null,"Forecasts"]
["R thousand",null,{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"},{"$f":"Head12","v":"Forecast 2023/24"},{"$f":"Head13","v":"Forecast 2024/25"},{"$f":"Head14","v":"Forecast 2025/26"},{"$f":"Head48","v":"Present value"}]
["Capital expenditure",1]
[{"$f":"'A5-Capex'!A6","v":"Vote 1 - Energy Sources"},null,4300000,500000,1000000]
[{"$f":"'A5-Capex'!A7","v":"Vote 2 - Community and Social Services"},null,6000000,14000000,23000000]
[{"$f":"'A5-Capex'!A8","v":"Vote 3 - Finance & Administration"},null,10600000,4500000,6000000]
[{"$f":"'A5-Capex'!A9","v":"Vote 4 - Planning and Development"},null,1670000,1170000,1170000]
[{"$f":"'A5-Capex'!A10","v":"Vote 5 - Executive & Council"},null,0,0,0]
[{"$f":"'A5-Capex'!A11","v":"Vote 6 - Internal Audit"},null,200000,0,0]
[{"$f":"'A5-Capex'!A12","v":"Vote 7 - Road Transport"},null,53413007,50109633,45126871]
[{"$f":"'A5-Capex'!A13","v":"Vote 8 - Public Safety"},null,2000000,0,0]
[{"$f":"'A5-Capex'!A14","v":"Vote 9 - Waste Management"},null,30304997,100000,100000]
[{"$f":"'A5-Capex'!A15","v":"Vote 10 - Sports & Recreation"},null,10000000,19000000,13000000]
[{"$f":"'A5-Capex'!A16","v":"Vote 11 - Water Management"},null,0,0,0]
[{"$f":"'A5-Capex'!A17","v":"Vote 12 - Waste Water Management"},null,0,0,0]
[{"$f":"'A5-Capex'!A18","v":"Vote 13 - Housing"},null,12500000,0,0]
[{"$f":"'A5-Capex'!A19","v":"Vote 14 - Finance & Administration"},null,7650000,3150000,3300000]
[{"$f":"'A5-Capex'!A20","v":"Vote 15 - [NAME OF VOTE 15]"},null,0,0,0]
["List entity summary if applicable"]
["Total Capital Expenditure ",null,{"$f":"SUM(C5:C20)","v":138638004},{"$f":"SUM(D5:D20)","v":92529633},92696871,0,0,0,0]
[]
["Future operational costs by vote",2]
[{"$f":"A5","v":"Vote 1 - Energy Sources"},null,32929858,47153236,54153898]
[{"$f":"A6","v":"Vote 2 - Community and Social Services"},null,23291458,21820513,23085411]
["Vote 3 - Finance & Administration",null,252692200,243383639,261950882]
["Vote 4 - Planning and Development",null,22560641,14606841,15522489]
["Vote 5 - Executive & Council",null,37376197,39078280,40950782]
["Vote 6 - Internal Audit",null,2571762,2612347,2764304]
["Vote 7 - Road Transport",null,72251955,71294835,74346787]
["Vote 8 - Public Safety"]
["Vote 9 - Waste Management",null,14444667,15712983,14704542]
["Vote 10 - Sports & Recreation"]
["Vote 11 - Water Management"]
["Vote 12 - Waste Water Management"]
["Vote 13 - Housing"]
["Vote 14 - Finance & Administration"]
["Vote 15 - [NAME OF VOTE 15]"]
["List entity summary if applicable"]
["Total future operational costs",null,{"$f":"SUM(C24:C39)","v":458118738},{"$f":"SUM(D24:D39)","v":455662674},487479095,0,0,0,0]
[]
["Future revenue by source",3]
[{"$f":"'A4-FinPerf RE'!A5","v":"Property rates"},null,77547964,81304683,85243443]
[{"$f":"'A4-FinPerf RE'!A6","v":"Service charges - electricity revenue"},null,0,0,0]
[{"$f":"'A4-FinPerf RE'!A7","v":"Service charges - water revenue"},null,0,0,0]
[{"$f":"'A4-FinPerf RE'!A8","v":"Service charges - sanitation revenue"},null,0,0,0]
[{"$f":"'A4-FinPerf RE'!A9","v":"Service charges - refuse revenue"},null,5920890,6205092,6502936]
[]
[{"$f":"'A4-FinPerf RE'!A11","v":"Rental of facilities and equipment"},null,859896,901171,944427]
["Interest earned - external investments",null,8557619,8968385,9398868]
["Interest earned - outstanding debtors",null,20663439,21655284,22694739]
["Dividends received",null,0,0,0]
["Fines, penalties and forfeits",null,2108490,2209698,2315763]
["Licences and permits",null,14218080,11830220,12426071]
["Agency services",null,0,0,0]
["Transfers and subsidies operational",null,387001000,347130000,368748000]
["Other revenue",null,22593364,2519774,2640722]
["Gains on disposal of PPE",null,0,0,0]
["Transfers and subsidies capital",null,60286000,65468000,69261000]
["Total future revenue",null,{"$f":"SUM(C43:C47)+SUM(C49:C59)","v":599756742},{"$f":"SUM(D43:D47)+SUM(D49:D59)","v":548192307},580175969,0,0,0,0]
["Net Financial Implications",null,{"$f":"C21+C40-C60","v":-3000000},0,-3,0,0,0,0]
[{"$f":"head27a","v":"References"}]
["1. Summarise the total capital cost until capital project is operational (MFMA s19(2)(a))"]
["2. Summary of future operational costs from when projects operational (present value until the end of each asset's useful life) (MFMA s19(2)(b))"]
["3. Summarise the future revenue from when projects are operational, including municipal tax and tariff implications, (present value until the end of asset's useful life)"]
[]
["check",null,{"$f":"C21-('A5-Capex'!J21+'A5-Capex'!J39)","v":0},{"$f":"D21-('A5-Capex'!K21+'A5-Capex'!K39)","v":0},{"$f":"E21-('A5-Capex'!L21+'A5-Capex'!L39)","v":0}]

{"sheet":"SA36","index":61,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[[1,12,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"&TableA36","v":"LIM331 Greater Giyani - Supporting Table SA36 Detailed capital budget"}]
["R thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["Function","Project Description","Project Number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class","Ward Location","GPS Longitude","GPS Lattitude",{"$f":"Head5&\"    \"&Head1","v":"Audited Outcome    2018/19"},{"$f":"Head2 & \"        \"&Head8","v":"Current Year 2019/20        Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Parent municipality:"]
["List all capital projects grouped by Function"]
[]
["Core Function:Administrative and Corporate Support","Purchase of Furniture and Office Equipment","LIM331_6109","New",15,10,null,"Furniture and Office Equipment","Unspecified","Head Office",-23.245999999999999,30.445989999999998,null,1000000,1300000,1200000,1000000]
["Core Function:Community Halls and Facilities","Refurbishment of Giyani Arts & Culture Centre","LIM331_0015","New",12,2,null,"Community Facilities","Halls","Whole of Municipality",23.183700000000002,30.405940000000001,null,null,0,2000000,5000000]
["Core Function:Community Halls and Facilities","Ndhambi Taxi Rank","LIM331_0016","New",12,1,null,"Community Facilities","Taxi Ranks/Bus Terminals","Ward 25",-23.344000000000001,30.4236,null,null,0,12456642.16,0]
["Core Function:Community Halls and Facilities","Jim-Nghalalume Community Hall","LIM331_0021","New",12,2,null,"Community Facilities","Halls","Ward 5",23.14106,30.363880000000002,null,null,1000000,10000000,8000000]
["Core Function:Community Halls and Facilities","N'wadzekudzeku Community Hall","LIM331_0022","New",12,"02",null,"Community Facilities","Halls","Ward 15",23.065429999999999,30.433935000000002,null,null,1000000,2000000,10000000]
["Core Function:Community Halls and Facilities","Extension of Palisade Fence at Pound Station","LIM331_0024","New",null,null,null,"Community Facilities","Public Open Space","Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,"                            -  ",0,0]
["Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)","Automated PMS System","LIM331_0067","New",12,"02",null,"Information and Communication Infrastructure","Computer Software and Applications","Head Office",-23.245989999999999,30.445989999999998,null,100000,1170000,1170000,1170000]
["Core Function:Fleet Management","Purchase of Machinery and Equipment","LIM331_6111","New","10","05",null,"Machinery and Equipment","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,1200000,5000000,2500000,3500000]
["Core Function:Fleet Management","Purchase of Motor Vehicles","LIM331_6111","New","09","04",null,"Transport Assets","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,1750000,3000000,2000000,2500000]
["Core Function:Information Technology","ICT Network Infrastructure","LIM331_0061","New","17","12",null,"Information and Communication Infrastructure","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,2000000,2500000,0,0]
["Core Function:Information Technology","Cost Model:Computer Equipment","LIM331_6105","New","20","15",null,"Computer Equipment","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,1200000,650000,500000,600000]
["Core Function:Information Technology","Leased Assets:Computer Equipment(Tablets and printers","LIM331_6105","New","14","09",null,"Computer Equipment","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,38000,2200000,500000,600000]
["Core Function:Information Technology","Help Desk Software","LIM331_6105","New","19","14",null,"Information and Communication Infrastructure","Computer Software and Applications","Head Office",-23.245989999999999,30.445989999999998,null,300000,300000,350000,400000]
["Core Function:Legal Services","Development of Bylaws","LIM331_6108","New","18","13",null,"Licences and Rights","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,100000,100000,0,0]
["Core Function:Property Services","Civic Centre Building Phase 3","LIM331_0013","New","06","03",null,"Operational Buildings","Municipal Offices","Head Office",-23.245989999999999,30.445989999999998,null,18000000,12500000,0,0]
["Core Function:Property Services","Civic Centre Building Phase 4","LIM331_0013","New","06","03",null,"Operational Buildings","Municipal Offices","Head Office",-23.245989999999999,30.445989999999998,null,0,2500000,0,0]
["Core Function:Property Services","Upgrading of Parking Lot","LIM331_0037","New","06","03",null,"Operational Buildings","Public Open Space","Head Office",-23.245989999999999,30.445989999999998,null,0,2000000,0,0]
["Core Function:Roads","Homu 14B to 14A Upgrading from Gravel to Tar","LIM331_0008","New",null,null,null,"Roads Infrastructure","Roads","Ward 9",-23.245989999999999,30.445989999999998,null,6948476.7199999997,5731059,0,0]
["Core Function:Roads","Makosha Upgrading from Gravel to Paving","LIM331_0009","New",null,null,null,"Roads Infrastructure","Roads","Ward 14",-23.245989999999999,30.445989999999998,null,3639426,1290724]
["Core Function:Roads","Giyani Section F Streets Phase 3","LIM331_0010","New",12,"01",null,"Roads Infrastructure","Roads","Ward 13",-23.172902000000001,30.422449,null,26609040.98,19340390,0,0]
["Core Function:Roads","Bode Paving of Internal Streets","LIM331_0011","New",null,null,null,"Roads Infrastructure","Roads","Ward 7",-23.245989999999999,30.445989999999998,null,0]
["Core Function:Roads","Upgrading of Nkhensani Access","LIM331_0017","New",12,"02",null,"Roads Infrastructure","Roads","Ward 12",-23.190594999999998,30.423929999999999,null,0,0,2000000,5000000]
["Core Function:Roads","Vehicle Lisencing & Reg_Law Enforcement Eqipment","LIM331_0018","New","11","06",null,"Roads Infrastructure","Roads","Ward 11",-23.245989999999999,30.445989999999998,null,1300000,500000,200000,250000]
["Non-core Function:Road and Traffic Regulation","Fire Arms","LIM331_6607","New",null,null,null,"Machinery and Equipment","Unspecified","Whole of Municipality",-23.245989999999999,30.445989999999998,null,0,500000]
["Core Function:Roads","Access Roads to Tribal Offices","LIM331_0019","New",null,null,null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,0]
["Core Function:Roads","Giyani Section E Upgrading from Gravel to Tar Phase 2","LIM331_0032","New",null,null,null,"Roads Infrastructure","Roads","Ward 11",-23.245989999999999,30.445989999999998,null,7043626.0700000003,1650834]
["Core Function:Roads","Giyani Section E Upgrading from Gravel to Tar Phase 3","LIM331_0033","New",null,null,null,"Roads Infrastructure","Roads","Ward 11",-23.245989999999999,30.445989999999998,null,11705862]
["Core Function:Roads","Public Transport Shelters","LIM331_0038","New",null,null,null,"Roads Infrastructure","Road Structures","Whole of Municipality",-23.245989999999999,30.445989999999998]
["Core Function:Roads","Rehabilitation of Streets in All Sections","LIM331_0039","New",null,null,null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998]
["Core Function:Roads","Upgrading of Road D3187 from Gravel to Tar","LIM331_0042","New",null,null,null,"Roads Infrastructure","Roads","Ward 2",-23.245989999999999,30.445989999999998,null,0]
["Core Function:Roads","Alternative Road to Giyani from R81","LIM331_0044","New",12,"02",null,"Roads Infrastructure","Roads","Ward 21 & 12",-23.245989999999999,30.445989999999998,null,1941700,1500000,4715033,5078921]
["Core Function:Roads","Xikukwane Gravel To TARR(RAL)(D3804 & D3805)","LIM331_0055","New","06","01",null,"Roads Infrastructure","Roads","Ward 14",-23.135786,30.42304,null,2110470,1000000,0,0]
["Core Function:Roads","Nkomo B to A (D3837) Upgrading from Gravel to Tar","LIM331_0060","New","06","01",null,"Roads Infrastructure","Roads",null,-23.245989999999999,30.445989999999998,null,7000000,16400000,0,0]
["Core Function:Solid Waste Disposal (Landfill Sites)","Waste Disposal Site Development","LIM331_0006","New",12,"02",null,"Solid Waste Infrastructure","Landfill Sites","Whole of Municipality",-23.211053,30.392440000000001,null,5500000,{"$f":"[6]Sheet3!$E$2+[6]Sheet3!$E$3","v":30204997},0,0]
["Core Function:Solid Waste Removal","Purchase of Skip and Street Bins","LIM331_6501","New","12","07",null,"Machinery and Equipment","Unspecified","Whole of Municipality",-23.245989999999999,30.445989999999998,null,100000,100000,100000,100000]
["Core Function:Sports Grounds and Stadiums","Mavalani Indoor Sports Centre","LIM331_0020","New",12,"02",null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 20",23.123525000000001,30.422606999999999,null,null,1000000,7000000,13000000]
["Core Function:Sports Grounds and Stadiums","Mageva Sports Centre","LIM331_0033","New",null,null,null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 24",-23.245989999999999,30.445989999999998,null,5340573.09]
["Core Function:Sports Grounds and Stadiums","Refurbishment of Giyani Stadium & Section A Tennis Court","LIM331_0034","New",null,null,null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 12",-23.245989999999999,30.445989999999998,null,0]
["Core Function:Sports Grounds and Stadiums","Refurbishment of Sporting Facilities (Gawula)","LIM331_0035","New",null,null,null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 18",-23.245989999999999,30.445989999999998,null,0,2000000,3000000]
["Core Function:Sports Grounds and Stadiums","Refurbishment of Shivulani Sports Centre","LIM331_0036","New",null,null,null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 15",-23.245989999999999,30.445989999999998,null,0,2000000,3000000]
["Core Function:Sports Grounds and Stadiums","Section E Sports Centre","LIM331_0041","New",12,"02",null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 11",23.181238,30.414650000000002,null,0,3000000,6000000,0]
["Core Function:Sports Grounds and Stadiums","Homu14B Sports centre","LIM331_0041","New",12,"02",null,"Sport and Recreation Facilities","Outdoor Facilities","Ward 11",23.181238,30.414650000000002,null,0,2000000,0,0]
["Core Function:Sports Grounds and Stadiums","Refurbishment of Giyani Stadium & Section A Tennis Court","LIM331_0069","New",null,null,null,"Sport and Recreation Facilities","Outdoor Facilities",null,-23.245989999999999,30.445989999999998]
["Function:Energy Sources:Core Function:Electricity","Purchase of Air Conditioners","LIM331_6707","New","16","11",null,"Furniture and Office Equipment","Unspecified","Head Office",-23.245989999999999,30.445989999999998,null,300000,500000,500000,1000000]
["Function:Energy Sources:Core Function:Street Lighting and Signal Systems","Upgrading of Traffic Lights & R81 Lighting","LIM331_0040","New",null,null,null,"Roads Infrastructure","Road Furniture","Whole of Municipality",-23.245989999999999,30.445989999999998,null,0,3800000]
["Function:Public Safety:Core Function:Fencing and Fences","Purchase of Camera & Monitor","LIM331_6351","New",null,null,null,"Machinery and Equipment","Unspecified","Whole of Municipality",-23.245989999999999,30.445989999999998,null,700000,500000,500000,600000]
["Function:Public Safety:Core Function:Fencing and Fences","Purchase of Walk Through metal detector","LIM331_6351","New",null,null,null,"Machinery and Equipment","Unspecified","Whole of Municipality",-23.245989999999999,30.445989999999998,null,0,200000,100000,100000]
["     Golf Course Development","Golf Course Development","LIM331_0056","New","06","01",null,"Community Facilities","Unspecified","Whole of Municipality",-23.245989999999999,30.445989999999998,null,100000,800000,0,0]
["Core Function:Roads","Servicing of 539 sites",null,"New",null,null,null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,0,500000,0,0]
["Core Function:Roads","Section E FROM GRAVEL TO TARR","LIM331_0082","New",null,null,null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,1000000]
["Core Function:Roads","Giyani Section E Upgrading from Gravel to Paving","LIM331_0101","New",11,"02",null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,2000000,12684461.84,15215538.16]
["Core Function:Roads","Blinkwater upgrading of internal streets","LIM331_0102","New",11,"03",null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,500000,8000000,7807607.8399999999]
["Core Function:Roads","Thomo upgrading of internal streets","LIM331_0103","New",11,"02",null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,1500000,8053696,8000000]
["Core Function:Roads","Nkuri Zamani upgrading of internal streets","LIM331_0104","New",11,"02",null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,500000,2000000,3774504]
["Core Function:Internal Audit","Automated Audit System","LIM331_0106","New",11,"02",null,"Information and Communication Infrastructure","Computer Software and Applications","Head Office",-23.245989999999999,30.445989999999998,null,null,200000]
["Core Function:Roads","Shimange Upgrading from gravel to paving","LIM331_0111","New",13,"04",null,"Roads Infrastructure","Roads","Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,1000000]
["Core Function:Disaster","Purchase & installation of 31 water tanks","LIM331_P024","New",13,"06",null,"Water Supply Infrastructure",null,"Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,1000000]
["Core Function:Disaster","Hire of 2 water tankers ","LIM331_P024","New",13,"06",null,"Water Supply Infrastructure",null,"Whole of Municipality",-23.245989999999999,30.445989999999998,null,null,2200000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parent Capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M7:M76)","v":0},{"$f":"SUM(N7:N76)","v":107027174.86000001},{"$f":"SUM(O7:O76)","v":138638004},{"$f":"SUM(P7:P76)","v":92529833},{"$f":"SUM(Q7:Q76)","v":92696571}]
[]
["Entities:"]
["List all capital projects grouped by Entity"]
[]
["Entity A"]
["Water project A"]
[]
["Entity B"]
["Electricity project B"]
[]
[]
[]
["Entity Capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M82:M89)","v":0},{"$f":"SUM(N82:N89)","v":0},{"$f":"SUM(O82:O89)","v":0},{"$f":"SUM(P82:P89)","v":0},{"$f":"SUM(Q82:Q89)","v":0}]
["Total Capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M7:M76)+SUM(M82:M89)","v":0},{"$f":"SUM(N7:N76)+SUM(N82:N89)","v":107027174.86000001},{"$f":"SUM(O7:O76)+SUM(O82:O89)","v":138638004},{"$f":"SUM(P7:P76)+SUM(P82:P89)","v":92529833},{"$f":"SUM(Q7:Q76)+SUM(Q82:Q89)","v":92696571}]
[{"$f":"head27a","v":"References"}]
["Must reconcile with Budgeted Capital Expenditure"]
["Projects that fall above the threshold values applicable to the municipality as identified in regulation 13 of the Municipal Budget and Reporting Regulations must be listed individually. Other projects by Function"]
["Asset class as per table A9 and asset sub-class as per table SA34"]
["GPS coordinates correct to seconds. Provide a logical starting point on networked infrastructure."]
["Distinguish projects approved in terms of MFMA section 19(1)(b) and MRRR Regulation 13",null,null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(SA34a!E167+SA34b!E167+SA34e!E167)-'SA36'!M91","v":79202665},{"$f":"SUM(SA34a!H167+SA34b!H167+SA34e!H167)-'SA36'!N91","v":0.22999998927116394},{"$f":"SUM(SA34a!I167+SA34b!I167+SA34e!I167)-'SA36'!O91","v":0},{"$f":"SUM(SA34a!J167+SA34b!J167+SA34e!J167)-'SA36'!P91","v":-200},{"$f":"SUM(SA34a!K167+SA34b!K167+SA34e!K167)-'SA36'!Q91","v":300}]
["Project Number consists of MSCOA Project Longcode and seq No (sample PC001002006002_00002)"]

{"sheet":"SA37","index":62,"n_rows":97,"n_cols":18,"rows_kept":97,"cut":false,"hidden":false,"merged":[[1,12,2,12],[1,13,1,14],[1,15,1,17]]}
[{"$f":"muni&\" - \"&TableA37","v":"LIM331 Greater Giyani - Supporting Table SA37 Projects delayed from previous financial year/s"}]
["R thousand",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Head47","v":"Previous target year to complete"},{"$f":"Head2","v":"Current Year 2019/20"},null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["Function","Project name","Project number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class","Ward Location","GPS Longitude","GPS Lattitude",null,{"$f":"Head6","v":"Original Budget"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Parent municipality:"]
["List all capital projects grouped by Function"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Entities:"]
["List all capital projects grouped by Entity"]
[]
["Entity Name"]
["Project name"]
[]
[]
[]
[]
[{"$f":"head27a","v":"References"}]
["List all projects with planned completion dates in current year that have been re-budgeted in the MTREF"]
["Asset class as per table A9 and asset sub-class as per table SA34"]
["GPS coordinates correct to seconds. Provide a logical starting point on networked infrastructure."]
["Project Number consists of MSCOA Project Longcode and seq No (sample PC001002006002_00002)"]

{"sheet":"SA38","index":63,"n_rows":201,"n_cols":17,"rows_kept":201,"cut":false,"hidden":false,"merged":[[1,12,1,13],[1,14,1,16]]}
[{"$f":"muni&\" - \"&TableA38","v":"LIM331 Greater Giyani - Supporting Table SA38 Consolidated detailed operational projects"}]
["R thousand",null,null,null,null,null,null,null,null,null,null,null,"Prior year outcomes",null,{"$f":"Head3","v":"2020/21 Medium Term Revenue & Expenditure Framework"}]
["Function","Project Description","Project Number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class","Ward Location","GPS Longitude","GPS Lattitude",{"$f":"Head5&\"    \"&Head1","v":"Audited Outcome    2018/19"},{"$f":"Head2 & \"        \"&Head8","v":"Current Year 2019/20        Full Year Forecast"},{"$f":"Head9","v":"Budget Year 2020/21"},{"$f":"Head10","v":"Budget Year +1 2021/22"},{"$f":"Head11","v":"Budget Year +2 2022/23"}]
["Parent municipality:"]
["List all operational projects grouped by Function"]
[]
[]
["{BE26BEA6-58E3-4497-B52C-0BF597208207}","EPWP SOCIAL","PO003016001000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","EPWP SOCIAL\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,4745968.84,5341213,6197000,6197000,6202000]
["{BE26BEA6-58E3-4497-B52C-0BF597208207}","Project Management Unit","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Project Management Unit",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,12392.24,0,181000,116743,137926]
["{BE26BEA6-58E3-4497-B52C-0BF597208207}","Roads Operations","PO001001002001002001002000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Roads Operations",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,3056196.1,37100000,34500000,32500000,33500000]
["{BE26BEA6-58E3-4497-B52C-0BF597208207}","Roads Operations","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Roads Operations",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,6660557.2499999991,6813837,9431892,9953774,10514873]
["{BE26BEA6-58E3-4497-B52C-0BF597208207}","Senior Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Senior Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,288433.13999999996,849441,1054554,1125313,1193753]
["{BE26BEA6-58E3-4497-B52C-0BF597208207}","Vehicle Lisencing & Reg","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Vehicle Lisencing & Reg",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,827719,680000,680000,880000]
["{57EB57F7-9F9A-43E8-A53F-0E222F65A66D}","Security  Services","PO001002002001009000000000000000000000_00003",null,"Responsive, accountable, effective and efficient local government","Governance","Security  Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,200000,200000,300000]
["{57EB57F7-9F9A-43E8-A53F-0E222F65A66D}","Security  Services","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Security  Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,10778326.549999999,13977821,15394401,16081040,18304859]
["{C91683CC-CA5A-4118-B55F-132EC0C3BF1E}","HERITAGE DAY CELEBRATION","PO003017005000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","HERITAGE DAY CELEBRATION\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,67000,70000,75000,75000]
["{C91683CC-CA5A-4118-B55F-132EC0C3BF1E}","INDIGENOUS GAMES","PO003017004000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","INDIGENOUS GAMES\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,104813.2,50000,60000,65000,70000]
["{C91683CC-CA5A-4118-B55F-132EC0C3BF1E}","SPORT, ARTS & CULTURE SUPPORT'","PO003017001000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","SPORT, ARTS & CULTURE SUPPORT'\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,251380,230000,250000,280000,335000]
["{C91683CC-CA5A-4118-B55F-132EC0C3BF1E}","SPORTS DEVELOPMENT","PO003043003000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","SPORTS DEVELOPMENT\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,22332.97,100000,100000,105000,105000]
["{DB25977D-5DB7-4F77-9525-1E345D214A0A}","Housing Administration","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Housing Administration",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1126370.1099999999,1171931,1225790,1286512,1371249]
["{883643F9-8FF9-482C-9C37-1E3CFDBB22EC}","IDP Programme","PO003044001000000000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","IDP Programme",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,445113.8,520000,550000,555000,610000]
["{883643F9-8FF9-482C-9C37-1E3CFDBB22EC}","LED Supports","PO003023003000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","LED Supports",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,12350,30000,40000,0,0]
["{883643F9-8FF9-482C-9C37-1E3CFDBB22EC}","Local Economic Develeopment","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Local Economic Develeopment",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,2416359.17,2325070,2491110,2631512,2793912]
["{883643F9-8FF9-482C-9C37-1E3CFDBB22EC}","Review Of LED Strategy","PO002000000000000000000000000000000000",null,"Vibrant, equitable, sustainable rural communities contributing towards food security for all","Governance","Review Of LED Strategy",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,800000,0,0]
["{883643F9-8FF9-482C-9C37-1E3CFDBB22EC}","Senior Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Senior Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,45202.03,518412,1049693,1120181,1188331]
["{883643F9-8FF9-482C-9C37-1E3CFDBB22EC}","Strategic Planning","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Strategic Planning",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,2310285.71,1884565,2612726,2762655,2925215]
["{67748544-6F71-4794-9AA3-220B4A2CB241}","Environmental Awareness","PO003015004000000000000000000000000000_00001",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Environmental Awareness",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,45900,0,0,0,0]
["{C57D4368-34C4-4B96-8470-2264A2FA849C}","Fleet and Machinery","PO001002002001009000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Fleet and Machinery",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,252315.9,3000000,2000000,2000000,2750000]
["{C57D4368-34C4-4B96-8470-2264A2FA849C}","Fleet and Machinery","PO001002002001010000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Fleet and Machinery",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,3960614.58,1000000,1000000,1000000,1300000]
["{C57D4368-34C4-4B96-8470-2264A2FA849C}","Fleet and Machinery","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Fleet and Machinery",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,6212118.1400000006,5546632,5346887,5463363,5810299]
["{044F82E1-BBB4-4190-B772-2FF5020ADECC}","Community other","PO003038000000000000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Community other",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,89275,130000,140000,140000,143000]
["{379CBD5C-2C82-42FA-A8C1-3ADCF97210B5}","Community other","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Community other",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,546226.52000000014,367127,586147,610229,647936]
["{379CBD5C-2C82-42FA-A8C1-3ADCF97210B5}","ENVIRONMENT AWARENESS (WED)","PO003015011000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","ENVIRONMENT AWARENESS (WED)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,110000,112000,115000,120000]
["{379CBD5C-2C82-42FA-A8C1-3ADCF97210B5}","INDIGENT SUPPORT","PO003021000000000000000000000000000000_00001",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","INDIGENT SUPPORT",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,38509.370000000003,10000,100000,100000,100000]
["{E38BE026-AA91-4710-9BDC-3B0F3755CC1A}","African Travel Indaba","PO003017005000000000000000000000000000_00002",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","African Travel Indaba\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,25150,40000,78000,0,0]
["{E38BE026-AA91-4710-9BDC-3B0F3755CC1A}","AMARULA SHOW","PO003023003000000000000000000000000000_00002",null,"An efficient, effective and development-oriented public service","Inclusion and access","AMARULA SHOW\n\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,25000,60000,0,0]
["{E38BE026-AA91-4710-9BDC-3B0F3755CC1A}","Female Enterpreneur","PO003007008000000000000000000000000000_00001",null,"Decent employment through inclusive growth","Growth","Female Enterpreneur",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,50000,90000,245000,0,0]
["{E38BE026-AA91-4710-9BDC-3B0F3755CC1A}","LED Supports","PO003023002000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","LED Supports",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,22363.95,700000,960000,0,0]
["{E38BE026-AA91-4710-9BDC-3B0F3755CC1A}","Local Economic Develeopment","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Local Economic Develeopment",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,19476.61,0,0,0,0]
["{E38BE026-AA91-4710-9BDC-3B0F3755CC1A}","RAND EASTER SHOW","PO003023003000000000000000000000000000_00003",null,"An efficient, effective and development-oriented public service","Inclusion and access","RAND EASTER SHOW\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,25000,40000,0,0]
["{BA7A3E30-8C47-498D-A65A-3B5B9B1A77D7}","CEMETERIES","PO001002002001002001011005000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","CEMETERIES",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,242084.55,100000,100000,100000,100000]
["{BA7A3E30-8C47-498D-A65A-3B5B9B1A77D7}","CEMETERIES","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","CEMETERIES",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,2580737.33,2237467,3343631,3524715,3735937]
["{0E51E5D3-5805-402B-A5DC-3B94852C29C0}","Assets Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Assets Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,98254619.659999996,59042267,77084772,69210491,73952644]
["{0E51E5D3-5805-402B-A5DC-3B94852C29C0}","Supply Chain Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Supply Chain Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,12100,1724787,1423004,1424292,1575653]
["{5EFB28BB-C786-49AF-8A50-44A8B229BF7F}","Installation of energy saving street lights","PO004002001008000000000000000000000000_00037",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Installation of energy saving street lights\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,1073649,2000000]
["{5EFB28BB-C786-49AF-8A50-44A8B229BF7F}","Installation of Traffic lights in Giyani township ","PO004002001008000000000000000000000000_00036",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Installation of Traffic lights in Giyani township \n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,500000,500000]
["{15E72A49-CAC8-46A3-A850-5352163E5772}","Internal Audit","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance",null,null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,2435654.3000000003,2236356,2571762,2612347,2764304]
["{15E7FC9A-7613-41BD-B0E9-57024945D7D9}","Project Management Unit","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Project Management Unit",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,3407201.38,3241567,3359934,3346361,3557297]
["{0F52D9E5-907F-4D9F-934F-57DC012524D6}","Administration","PO001002002001005000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Administration",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,15000,200000,200000,400000]
["{0F52D9E5-907F-4D9F-934F-57DC012524D6}","Administration","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Administration",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,11330683.840000002,12030766,14272923,13076151,14124632]
["{0F52D9E5-907F-4D9F-934F-57DC012524D6}","Business Continuity Plan","PO002000000000000000000000000000000000",null,"An efficient, effective and development-oriented public service","Inclusion and access","Business Continuity Plan\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,300000,350000,400000]
["{0F52D9E5-907F-4D9F-934F-57DC012524D6}","Senior Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Senior Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1168810.5,1150431,1156674,1233152,1307629]
["{0F52D9E5-907F-4D9F-934F-57DC012524D6}","Wellness Administration","PO003007016000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Wellness Administration",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,705438.07000000007,0,100000,285000,285000]
["{6DC327FD-C352-440B-9366-63FCE6A71335}","Development of Human resource strategy","PO003020003000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","Development of Human resource strategy\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,100000,0,0,0]
["{6DC327FD-C352-440B-9366-63FCE6A71335}","Human Resource Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Human Resource Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,6182021.0600000005,7016730,7660103,7953325,8351400]
["{6DC327FD-C352-440B-9366-63FCE6A71335}","Human Resources Development","PO001002001002009000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Human Resources Development",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,50000,150000,150000,160000]
["{6DC327FD-C352-440B-9366-63FCE6A71335}","Human Resources Development","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Human Resources Development",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5622550.5499999989,5861056,5794513,5674359,6576871]
["{6DC327FD-C352-440B-9366-63FCE6A71335}","Payroll Administration","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Payroll",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1841787.7099999997,1998972,2174800,2295412,2420687]
["{35F914ED-B099-4A36-890D-69E60FC0E57C}","SPORT & RECREATION","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","SPORT & RECREATION",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5492573.0099999998,6685998,7008081,7388766,7805927]
["{35F914ED-B099-4A36-890D-69E60FC0E57C}","SPORTS DEVELOPMENT","PO003032000000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","SPORTS DEVELOPMENT\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,50000,50000,50000,50000]
["{A0417E64-EF9B-4D7D-8721-6FD6B304450D}","Municipal Public Account","PO002000000000000000000000000000000000",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Municipal Public Account MPAC\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,143000,189000,225000]
["{A0417E64-EF9B-4D7D-8721-6FD6B304450D}","PMS Programme","PO003044015000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","PMS Programme",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,85218.32,200000,100000,200000,200000]
["{A0417E64-EF9B-4D7D-8721-6FD6B304450D}","Risk Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance",null,null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,8056345.6500000013,9563117,13208153,13935481,14731094]
["{A3247F45-2FA8-40DF-BDD1-70640148BADA}","Human Resources Development","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Human Resources Development",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,100,6000,6000,6000,6000]
["{F3A9AAA9-529A-40D1-B981-722B2F743267}","Disaster Recovery Plan","PO002000000000000000000000000000000000",null,"Decent employment through inclusive growth","Inclusion and access","Disaster Recovery Plan\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",5555,22222,0,0,300000,0,0]
["{F3A9AAA9-529A-40D1-B981-722B2F743267}","Email Archiving","PO005003007003000000000000000000000000_00003",null,"An efficient, effective and development-oriented public service","Inclusion and access","Email Archiving\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,500000,850000,900000]
["{F3A9AAA9-529A-40D1-B981-722B2F743267}","Information Technology","PO001002002002004000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Information Technology",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,56966.78,260000,300000,300000,400000]
["{F3A9AAA9-529A-40D1-B981-722B2F743267}","Information Technology","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Information Technology",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5399652.9800000004,10090905,11162252,11491632,12378194]
["{F3A9AAA9-529A-40D1-B981-722B2F743267}","Website Redevelopment","PO003049000000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","Website redevelopment\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,200000,150000,200000,300000]
["{C0FAF3F7-55B6-4EF6-B0E3-76B190E04071}","SEWERAGE","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Inclusion and access","SEWERAGE",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,9441.1200000000008,0,0,0,0]
["{7BFC7C06-9B62-4CAD-816B-78AB18EC23E3}","Property Services","PO001002002001003001001002000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Property Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1012777.99,2600000,2500000,2500000,3500000]
["{7BFC7C06-9B62-4CAD-816B-78AB18EC23E3}","Property Services","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Property Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,8322652.3099999996,7049301,10839262,11434225,12061290]
["{7BFC7C06-9B62-4CAD-816B-78AB18EC23E3}","Subdivision & Rezoning of remainder 1946 Giyani F","PO003042000000000000000000000000000000_00015",null,"Responsive, accountable, effective and efficient local government","Spatial integration","Subdivision & Rezoning of remainder 1946 Giyani F\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",522,22,0,0,200000,0,0]
["{7BFC7C06-9B62-4CAD-816B-78AB18EC23E3}","Township Establishment Nsavulani village","PO003042000000000000000000000000000000_00014",null,"A skilled and capable workforce to support an inclusive growth path","Growth","Township Establishment Nsavulani village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",5555,236,0,0,500000,0,0]
["{81E26025-8A7E-485A-B96D-814B817BC7E2}","Electricity Operations ","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Electricity Operations ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,500000,0,0]
["{81E26025-8A7E-485A-B96D-814B817BC7E2}","Payroll Administration","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Payroll",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,35511.040000000001,0,0,0,0]
["{81E26025-8A7E-485A-B96D-814B817BC7E2}","Vehicle Lisencing & Reg","PO001002002001009000000000000000000000_00002",null,"Responsive, accountable, effective and efficient local government","Governance","Vehicle Lisencing & Reg",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,21264.78,40000,80000,80000,90000]
["{81E26025-8A7E-485A-B96D-814B817BC7E2}","Vehicle Lisencing & Reg","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Vehicle Lisencing & Reg",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,14331200.73,17331187,17975153,18928664,20007307]
["{028EC562-FA32-4462-9C8F-90CA38ED33AE}","EPWP ENVIRONMENT & CULTURE","PO003016001000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","EPWP ENVIRONMENT & CULTURE\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,2951434.2400000002,3500000,3170000,3183000,3380000]
["{028EC562-FA32-4462-9C8F-90CA38ED33AE}","SOLID WASTE","PO001001001001004001005000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","SOLID WASTE",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,186065.21,400000,500000,250000,350000]
["{028EC562-FA32-4462-9C8F-90CA38ED33AE}","SOLID WASTE","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","SOLID WASTE",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5952746.2600000007,7753903,9774667,10279983,10974542]
["{92AEBB43-91DA-45AB-A98D-95BE1511FB78}","LIBRARY OUTREACH'","PO003007014000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","LIBRARY OUTREACH'\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,27250,50000,100000,105000,105000]
["{92AEBB43-91DA-45AB-A98D-95BE1511FB78}","Library Services","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Library Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,361528.4,409077,611745,653873,692803]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electricity Operations ","PO001001002001002003001000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Electricity Operations ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1047.21,1000000,1300000,1300000,2000000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electricity Operations ","PO001001002001002003001000000000000000_00002",null,"Responsive, accountable, effective and efficient local government","Governance","Electricity Operations ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,800000,1500000,1500000,2000000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electricity Operations ","PO001002002001003001001002000000000000_00002",null,"Responsive, accountable, effective and efficient local government","Governance","Electricity Operations ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,814087.5,0,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electricity Operations ","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Electricity Operations ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5227104.18,6123085,5929858,6079587,6553898]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Babangu village","PO004002001008000000000000000000000000_00026",null,"A skilled and capable workforce to support an inclusive growth path","Growth","Electrification of Babangu village (100 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,300000,1800000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Blinkwater village","PO004002001008000000000000000000000000_00022",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Blinkwater village (100 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,1800000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Botshabelo village ph3 ","PO004002001008000000000000000000000000_00032",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Botshabelo village ph3 (100 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,1800000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Dzingidzingi village ph3 ","PO004002001008000000000000000000000000_00031",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Dzingidzingi village ph3 (200 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,3600000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Gon'on'o village ","PO004002001008000000000000000000000000_00027",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Gon'on'o village (100 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,1800000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Hlomela, Siyandhani, Babangu & Ntshuxi Villages","PO004002001007000000000000000000000000_00006",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Hlomela, Siyandhani, Babangu & Ntshuxi Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.57347,-23.230865999999999,0,0,0,300000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Hlomela, Siyandhani, Babangu & Ntshuxi Villages","PO004002001008000000000000000000000000_00006",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Hlomela, Siyandhani, Babangu & Ntshuxi Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.57347,-23.230865999999999,0,0,0,3300000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Jim ngalalume village (200 units /stands)","PO004002001008000000000000000000000000_00020",null,"Vibrant, equitable, sustainable rural communities contributing towards food security for all","Governance","Electrification of Jim ngalalume village (200 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,2250000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mapatha village ","PO004002001008000000000000000000000000_00028",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Mapatha village (200 units /stands)",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,3600000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mapuve village (200 units /stands)","PO004002001008000000000000000000000000_00021",null,"A skilled and capable workforce to support an inclusive growth path","Inclusion and access","Electrification of Mapuve village (200 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,2250000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mashavela village","PO004002001008000000000000000000000000_00024",null,"Sustainable human settlements and improved quality of household life","Inclusion and access","Electrification of Mashavela village (150 units /stands)",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,1800000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mavalani village ","PO004002001008000000000000000000000000_00025",null,"Sustainable human settlements and improved quality of household life","Inclusion and access","Electrification of Mavalani village (150 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,2700000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mavhusa village","PO004002001008000000000000000000000000_00010",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Mavhusa village\n\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,0,1800000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mbaula, Mushiyani, Kheyi, Xitlakati, Mzilela & Khaxani Villages","PO004002001007000000000000000000000000_00002",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Mbaula, Mushiyani, Kheyi, Xitlakati, Mzilela & Khaxani Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",31.014900000000001,-23.360413999999999,0,17841970,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mbaula, Mushiyani, Kheyi, Xitlakati, Mzilela & Khaxani Villages","PO004002001008000000000000000000000000_00002",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Mbaula, Mushiyani, Kheyi, Xitlakati, Mzilela & Khaxani Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",31.014900000000001,-23.360413999999999,4734667.1899999995,0,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mhlava-Willem, Skhiming, Mbatlo &Shivulani Villages","PO004002001007000000000000000000000000_00004",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Mhlava-Willem, Skhiming, Mbatlo &Shivulani Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1905751.63,758316,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mhlava-Willem, Skhiming, Mbatlo &Shivulani Villages","PO004002001008000000000000000000000000_00004",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Mhlava-Willem, Skhiming, Mbatlo &Shivulani Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1463889.23,4000000,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Mphakani village ","PO004002001008000000000000000000000000_00030",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Mphakani village (200 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,3600000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of N'wadzekudzeku village ph3 ","PO004002001008000000000000000000000000_00033",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of N'wadzekudzeku village ph3 (100 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,1800000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Ndengeza village","PO004002001008000000000000000000000000_00019",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Ndengeza village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,0,1500000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Nkuri Zamani village","PO004002001008000000000000000000000000_00011",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Nkuri Zamani village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,2250000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Noblehook village ","PO004002001008000000000000000000000000_00023",null,"Vibrant, equitable, sustainable rural communities contributing towards food security for all","Inclusion and access","Electrification of Noblehook village (150 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,1800000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Section F ","PO004002001008000000000000000000000000_00034",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Electrification of Section F (539 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,9800000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Shikhumba, Nkomo C, Nkomo B, Dzingidzingi & Maswanganyi","PO004002001007000000000000000000000000_00003",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Shikhumba, Nkomo C, Nkomo B, Dzingidzingi & Maswanganyi",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.52534,-23.300526000000001,0,6000000,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Shikhumba, Nkomo C, Nkomo B, Dzingidzingi & Maswanganyi","PO004002001008000000000000000000000000_00003",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Shikhumba, Nkomo C, Nkomo B, Dzingidzingi & Maswanganyi",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.52534,-23.300526000000001,11297388.940000001,1784736,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Shimange village","PO004002001008000000000000000000000000_00012",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Shimange village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,1800000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Sifasonke village","PO004002001008000000000000000000000000_00015",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Sifasonke village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,0,2700000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Thomo village","PO004002001008000000000000000000000000_00014",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Thomo village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,0,9000000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Tomu village","PO004002001008000000000000000000000000_00013",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Tomu village\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,0,1800000,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Vuhehli,Ndindani,Gawula,Nwakhuwani',Mahlathi,Ntshuxi Villages","PO004002001007000000000000000000000000_00005",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Vuhehli,Ndindani,Gawula,Nwakhuwani',Mahlathi,Ntshuxi Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.53059,-23.235572000000001,0,0,50000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Vuhehli,Ndindani,Gawula,Nwakhuwani',Mahlathi,Ntshuxi Villages","PO004002001008000000000000000000000000_00005",null,"An efficient, effective and development-oriented public service","Inclusion and access","Electrification of Vuhehli,Ndindani,Gawula,Nwakhuwani',Mahlathi,Ntshuxi Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.53059,-23.235572000000001,5226791.01,0,0,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Electrification of Zava village ","PO004002001008000000000000000000000000_00029",null,"Responsive, accountable, effective and efficient local government","Spatial integration","Electrification of Zava village (100 units /stands)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,0,0,1800000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Free Basic Electricity","PO003021000000000000000000000000000000_00001",null,"Create a better South Africa and contribute to a better Africa and a better world","Inclusion and access","Free Basic Electricity",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,11216859.77,10457524,11000000,11000000,11000000]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","High Mast Lights Energising","PO004002001008000000000000000000000000_00007",null,"All people in South Africa are and feel safe","Inclusion and access","High Mast Lights Energising",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.413281999999999,23.183764,350108.76,1550000,500000,0,0]
["{D0A8C200-23D4-4309-8EA5-97922584A36D}","Installation of High mast in 93 villages (CBD)","PO004002001008000000000000000000000000_00035",null,"Create a better South Africa and contribute to a better Africa and a better world","Growth","Installation of High mast in 93 villages (CBD)\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,500000,500000,500000]
["{C793F283-651D-4E97-B55C-9DED321B521E}","Public Transport","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Public Transport",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,716297.13000000012,780400,1652356,1713341,1820928]
["{6FA14A15-A164-42CB-A263-A0B007852BC5}","COMMUNITY FACILITIES","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","COMMUNITY FACILITIES",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,3313362.4699999997,2940401,3808317,4023224,4249883]
["{6FA14A15-A164-42CB-A263-A0B007852BC5}","Landscaping (Maintenance of Parks)","PO003033000000000000000000000000000000_00001",null,"Protect and enhance our environmental assets and natural resources","Inclusion and access","Landscaping (Maintenance of Parks)",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,80000,80000,80000,80000]
["{6FA14A15-A164-42CB-A263-A0B007852BC5}","Municipal internal Sinage","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Spatial integration","Municipal internal Sinage\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",0,0,0,0,25000,26000,27000]
["{6FA14A15-A164-42CB-A263-A0B007852BC5}","Senior Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Senior Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1210246.26,1154952,1163502,1240364,1315244]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER EDUCATION & AWARENESS","PO003014003000000000000000000000000000_00002",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER EDUCATION & AWARENESS\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,30000,30000,30000,35000]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER MANAGEMENT","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","DISASTER",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,605351.44999999995,713867,1627245,1721830,1821432]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER RESPONSE & RECOVERY","PO003014002000000000000000000000000000_00003",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER RESPONSE & RECOVERY\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,100000,0,0]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER RESPONSE & RECOVERY","PO003014002000000000000000000000000000_00004",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER RESPONSE & RECOVERY\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,1000000,0,0]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER RESPONSE & RECOVERY","PO003014002000000000000000000000000000_00005",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER RESPONSE & RECOVERY\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,1000000,0,0]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER RESPONSE & RECOVERY","PO003014002000000000000000000000000000_00006",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER RESPONSE & RECOVERY\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,298000,0,0,0]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER RESPONSE & RECOVERY","PO003014002000000000000000000000000000_00007",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER RESPONSE & RECOVERY\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,500000,0,0]
["{39043A95-C08D-4BFC-BCE2-B4E1763B0D24}","DISASTER RESPONSE & RECOVERY","PO003014003000000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","DISASTER RESPONSE & RECOVERY\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,38340.26,50000,100000,100000,100000]
["{2D32384D-4DBA-4870-9AC0-BBFEC6F0151B}","Water and Sewerage","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Water and Sewerage",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,17143.11,0,0,0,0]
["{84C380C3-3B7F-4F6E-B3E1-CA680365DC85}","Rehabilitation of Dumping Site","PO004001001004001000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Inclusion and access","Rehabilitation of Dumping Site",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.421679999999999,-23.192221,0,0,1000000,2000000,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Budget & Reporting","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Budget & Reporting ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,32071.69,0,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Bursaries","PO003007005000000000000000000000000000_00002",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Bursaries",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,500000,500000,500000]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Child & Oldage Support","PO003007001000000000000000000000000000_00002",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Child & Oldage Support",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,59490,60000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Child & Oldage Support","PO003007007000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Child & Oldage Support",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,9500,0,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Communications Related","PO003006001000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Communications Related",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,839013.7,692000,1612000,1652000,1682000]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Council Services","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Council Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,30397012.399999999,31771132,33489225,35039197,36791271]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Council Services","PO003007001000000000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Council Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,15000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Council Services","PO003007009000000000000000000000000000_00001",null,"Responsive, accountable, effective and efficient local government","Governance","Council Services",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,9243.2199999999993,15000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Disability Support","PO003007004000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Disability Support",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,38826.199999999997,150000,20000,25000,25000]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Event Management","PO003017003000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Event Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,794915.96000000008,500000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Excellent Awards","PO003007002000000000000000000000000000_00002",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Excellent Awards",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,200000,200000,200000]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Gender Support","PO003007011000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Gender Support",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,153735.20000000001,180000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","HIV/Candle Lighting","PO003002002001000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","HIV/Candle Lighting",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,205787.76,200000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Mayor's Tournament","PO003043004000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Mayor's Tournament",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,189950,580000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Public Meetings and Campaings","PO003006006000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Public Meetings and Campaings",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,679810.36,450000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Public Meetings and Campaings","PO003006006000000000000000000000000000_00002",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Public Meetings and Campaings",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,58800,190000,0,0,0]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Traditional Authority Support","PO003017005000000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Traditional Authority Support",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,160230,150000,80000,90000,90000]
["{D322A6D8-8A77-4F3E-B409-E49DF0B85989}","Youth Support","PO003007017002000000000000000000000000_00001",null,"A diverse, socially cohesive society with a common national identity","Inclusion and access","Youth Support",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,210522.58000000002,200000,0,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Alignment of LUS","PO003042000000000000000000000000000000_00001",null,"Sustainable human settlements and improved quality of household life","Growth","Alignment of LUS",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,504119.62,300000,0,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Budget & Reporting","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Budget & Reporting ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5047.66,0,0,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Deeds Registration Of Sites","PO003042000000000000000000000000000000_00007",null,"Sustainable human settlements and improved quality of household life","Spatial integration","Deeds Registration Of Sites",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.42362,-23.174990000000001,521739.13,250000,200000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Development of Roads & Stormwater Master Plan","PO005003007005000000000000000000000000_00001",null,"An efficient, effective and development-oriented public service","Spatial integration","Development of Roads & Stormwater Master Plan",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.413281999999999,23.183764,1409437.71,0,0,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Formalisation of Church View","PO003042000000000000000000000000000000_00005",null,"Sustainable human settlements and improved quality of household life","Spatial integration","Formalisation of Church View",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.411259999999999,-23.171700000000001,452261.56,200000,300000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Formalisation of Makosha Risinga Externsion","PO003023001000000000000000000000000000_00002",null,"Sustainable human settlements and improved quality of household life","Growth","Formalisation of Makosha Risinga Externsion",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.425599999999999,-23.160399999999999,0,50000,200000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","GIS Upgrade","PO003042000000000000000000000000000000_00008",null,"Vibrant, equitable, sustainable rural communities contributing towards food security for all","Inclusion and access","GIS Upgrade",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,0,200000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Proclamation Programme","PO003042000000000000000000000000000000_00006",null,"Sustainable human settlements and improved quality of household life","Spatial integration","Proclamation Programme",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.411259999999999,-23.17389,268800,500000,400000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Review of SDF","PO003023001000000000000000000000000000_00003",null,"Sustainable human settlements and improved quality of household life","Growth","Review of SDF",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,606539.63,400000,0,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Rezoning and Subdivision of Parks","PO003042000000000000000000000000000000_00009",null,"Sustainable human settlements and improved quality of household life","Spatial integration","Rezoning and Subdivision of Parks",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.43017,-23.17381,0,600000,500000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Site Demarcation in Villages","PO003042000000000000000000000000000000_00004",null,"Sustainable human settlements and improved quality of household life","Spatial integration","Site Demarcation in Villages",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.395800000000001,-23.180099999999999,708695.65,400000,300000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Street Naming (Including Registration)","PO003042000000000000000000000000000000_00003",null,"Sustainable human settlements and improved quality of household life","Spatial integration","Street Naming (Including Registration)",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.431159999999998,-23.180620000000001,0,180000,0,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Street naming Giyani BA & Giyani C","PO003042000000000000000000000000000000_00011",null,"An efficient, effective and development-oriented public service","Inclusion and access","Street naming Giyani BA & Giyani C\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,100000,500000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Street naming Giyani section A","PO003042000000000000000000000000000000_00010",null,"An efficient, effective and development-oriented public service","Inclusion and access","Street naming Giyani section A\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,300000,800000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Subdivision, Rezoning & Registration of municipal properties in villages","PO003042000000000000000000000000000000_00012",null,"An efficient, effective and development-oriented public service","Inclusion and access","Subdivision, Rezoning & Registration of municipal properties in villages\n",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,173913.04,500000,800000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Town Expanstion (Ngove Village)","PO003023001000000000000000000000000000_00004",null,"Sustainable human settlements and improved quality of household life","Growth","Town Expanstion (Ngove Village)",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.4,-23.1907,1603428,2000000,1500000,0,0]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Town Planning Administration ","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Town Planning Administration ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,3070906.67,3450332,3974178,4191132,4447734]
["{E65F548D-C3FB-4EB6-B042-E507E9EEC386}","Township Establishment Siyandhani","PO003042000000000000000000000000000000_00002",null,"Sustainable human settlements and improved quality of household life","Growth","Township Establishment Siyandhani",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.395800000000001,-23.180099999999999,0,1000000,600000,0,0]
["{D001B930-0F88-4EB0-BCDE-E8736DBF200E}","Legal ","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Legal",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,9625587.839999998,4789920,5111250,5172063,5541976]
["{89AA6D98-8CA6-4416-8143-F6F22EF86160}","Supply Chain Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Supply Chain Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,2082827.71,3621783,6035653,6360639,6728716]
["{F3333FEF-376F-4D03-B158-F7050B66056D}","Senior Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Senior Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,1497839.9100000001,1438637,1474972,1572083,1662511]
["{67347610-1DB2-421F-A89A-F87E772911EB}","Assets Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Assets Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,0,42500,25479,80000,85000]
["{67347610-1DB2-421F-A89A-F87E772911EB}","Budget & Reporting","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Budget & Reporting ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,9360994.2100000028,10166323,12376866,12573823,13123508]
["{67347610-1DB2-421F-A89A-F87E772911EB}","Expenditure ","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Expenditure ",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,5646376.7000000011,5403144,6581307,6771861,7122124]
["{67347610-1DB2-421F-A89A-F87E772911EB}","Revenue Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Revenue Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,27749302.210000101,39858277,47342972,43599789,45437483]
["{67347610-1DB2-421F-A89A-F87E772911EB}","Senior Management","PO002000000000000000000000000000000000",null,"Responsive, accountable, effective and efficient local government","Governance","Senior Management",null,null,"{47C7BA65-C270-4A7F-91BA-3842EB629DDF}",30.445989999999998,-23.245989999999999,437987.63,615475,1051929,1122541,1190823]
["Parent Operational expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M7:M181)","v":377327599},{"$f":"SUM(N7:N181)","v":413528429},{"$f":"SUM(O7:O181)","v":458118738},{"$f":"SUM(P7:P181)","v":455662674},{"$f":"SUM(Q7:Q181)","v":487479095}]
[]
["Entities:"]
["List all Operational projects grouped by Entity"]
[]
["Entity A"]
["Water project A"]
[]
["Entity B"]
["Electricity project B"]
[]
[]
[]
["Entity Operational expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M187:M194)","v":0},{"$f":"SUM(N187:N194)","v":0},{"$f":"SUM(O187:O194)","v":0},{"$f":"SUM(P187:P194)","v":0},{"$f":"SUM(Q187:Q194)","v":0}]
["Total Operational expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M7:M181)+SUM(M187:M194)","v":377327599},{"$f":"SUM(N7:N181)+SUM(N187:N194)","v":413528429},{"$f":"SUM(O7:O181)+SUM(O187:O194)","v":458118738},{"$f":"SUM(P7:P181)+SUM(P187:P194)","v":455662674},{"$f":"SUM(Q7:Q181)+SUM(Q187:Q194)","v":487479095}]
[{"$f":"head27a","v":"References"}]
["Must reconcile with Budgeted Operating Expenditure"]
["Asset class as per table A9 and asset sub-class as per table SA34"]
["GPS coordinates correct to seconds. Provide a logical starting point on networked infrastructure."]
["Project Number consists of MSCOA Project Longcode and seq No (sample PO001001002001002001002_00066)",null,null,null,null,null,null,null,null,null,null,"check",{"$f":"+'A4-FinPerf RE'!E35-'SA38'!M196","v":0},{"$f":"+'A4-FinPerf RE'!H35-'SA38'!N196","v":0},{"$f":"+'A4-FinPerf RE'!J35-'SA38'!O196","v":0},{"$f":"+'A4-FinPerf RE'!K35-'SA38'!P196","v":0},{"$f":"+'A4-FinPerf RE'!L35-'SA38'!Q196","v":0}]

{"sheet":"LGDB_EXPORT","index":64,"n_rows":2876,"n_cols":23,"rows_kept":2876,"cut":false,"hidden":false,"merged":[]}
["FORM","YEAR END","MUNCDE","ITEMCODE","SEQ","DESCRIPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},"1000",1,"Household service targets (000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1100",2,"Water:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1101",3,"Piped water inside dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1102",4,"Piped water inside yard (but not in dwelling)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1103",5,"Using public tap (at least min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1104",6,"Other water supply (at least min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1105",7,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1106",8,"Using public tap (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1107",9,"Other water supply (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1108",10,"No water supply",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1109",11,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1110",12,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1200",13,"Sanitation/sewerage:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1201",14,"Flush toilet (connected to sewerage)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1202",15,"Flush toilet (with septic tank)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1203",16,"Chemical toilet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1204",17,"Pit toilet (ventilated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1205",18,"Other toilet provisions (> min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1206",19,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1207",20,"Bucket toilet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1208",21,"Other toilet provisions (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1209",22,"No toilet provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1210",23,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1211",24,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1300",25,"Energy:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1301",26,"Electricity (at least min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1302",27,"Electricity - prepaid (min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1303",28,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1304",29,"Electricity (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1305",30,"Electricity - prepaid (< min. service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1306",31,"Other energy sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1307",32,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1308",33,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1400",34,"Refuse:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1401",35,"Removed at least once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1402",36,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1403",37,"Removed less frequently than once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1404",38,"Using communal refuse dump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1405",39,"Using own refuse dump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1406",40,"Other rubbish disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1407",41,"No rubbish disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1408",42,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1409",43,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1500",45,"Households receiving Free Basic Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1501",46,"Water (6 kilolitres per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1502",47,"Sanitation (free minimum level service)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1503",48,"Electricity/other energy (50kwh per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1504",49,"Refuse (removed at least once a week)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1600",51,"Cost of Free Basic Services provided - Formal Settlements (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1601",52,"Water (6 kilolitres per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1602",53,"Sanitation (free sanitation service to indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1603",54,"Electricity/other energy (50kwh per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1604",55,"Refuse (removed once a week for indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331",1606,56,"Cost of Free Basic Services provided - Informal Formal Settlements (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331",1607,57,"Total cost of FBS provided  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1700",58,"Highest level of free service provided per household",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1701",59,"Property rates (R value threshold)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1702",60,"Water (kilolitres per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1703",61,"Sanitation (kilolitres per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1704",62,"Sanitation (Rand per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1705",63,"Electricity (kwh per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},"1706",64,"Refuse (average litres per week)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1707",65,"Revenue  cost of subsidised services provided (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1708",66,"Property rates (tariff adjustment) ( impermissable values per section 17 of MPRA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1709",67,"Property rates  exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1710",68,"Water (in excess of 6 kilolitres per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1711",69,"Sanitation (in excess of free sanitation service to indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1712",70,"Electricity/other energy (in excess of 50 kwh per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1713",71,"Refuse (in excess of one removal a week for indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1714",72,"Municipal Housing - rental rebates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1715",73,"Housing - top structure subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1716",74,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"LIM331","1717",75,"Total revenue cost of subsidised services provided ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1000,"T","Valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1001,"T","Date of valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1002,"T","Financial year valuation used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1003,"T","Municipal by-laws s6 in place? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1004,"T","Municipal/assistant valuer appointed? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1005,"T","Municipal partnership s38 used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1006,"V","No. of assistant valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1007,"V","No. of data collectors (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1008,"V","No. of internal valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1009,"V","No. of external valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1010,"V","No. of additional valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1011,"T","Valuation appeal board established? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1012,"V","Implementation time of new valuation roll (mths)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1020,"V","No. of properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1021,"V","No. of sectional title values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1022,"V","No. of unreasonably difficult properties s7(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1023,"V","No. of supplementary valuations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1024,"V","No. of valuation roll amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1025,"V","No. of objections by rate payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1026,"V","No. of appeals by rate payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1028,"V","No. of successful objections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1029,"V","No. of successful objections > 10%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1030,"V","Supplementary valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1031,"V","Public service infrastructure value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1032,"V","Municipality owned property value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1100,"T","Valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1101,"V","Valuation reductions-public infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1102,"V","Valuation reductions-nature reserves/park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1103,"V","Valuation reductions-mineral rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1104,"V","Valuation reductions-R15,000 threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1105,"V","Valuation reductions-public worship ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1106,"V","Valuation reductions-other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1107,"V","Total valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1108,"V","Total value used for rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1109,"V","Total land value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1110,"V","Total value of improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1111,"V","Total market value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1200,"T","Rating:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1202,"T","Residential rate used to determine rate for other categories? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1203,"T","Differential rates used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1204,"T","Limit on annual rate increase (s20)? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1205,"T","Special rating area used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1206,"V","Phasing-in properties s21 (number)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1207,"T","Rates policy accompanying budget? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1208,"V","Fixed amount minimum value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1209,"P","Non-residential prescribed ratio s19? (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1300,"T","Rate revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1301,"V","Rate revenue budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1302,"V","Rate revenue expected to collect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1303,"P","Expected cash collection rate (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1304,"V","Special rating areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1305,"V","Rebates, exemptions - indigent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1306,"V","Rebates, exemptions - pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1307,"V","Rebates, exemptions - bona fide farm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1308,"V","Rebates, exemptions - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1309,"V","Phase-in reductions/discounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"LIM331",1310,"V","Total rebates,exemptns,reductns,discs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1000,"T","Valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1020,"V","No. of properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1021,"V","No. of sectional title property values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1022,"V","No. of unreasonably difficult properties s7(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1023,"V","No. of supplementary valuations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1030,"V","Supplementary valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1024,"V","No. of valuation roll amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1025,"V","No. of objections by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1026,"V","No. of appeals by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1027,"V","No. of appeals by rate-payers finalised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1028,"V","No. of successful objections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1029,"V","No. of successful objections > 10%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1040,"V","Estimated no. of properties not valued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1041,"T","Years since last valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1042,"T","Frequency of valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1043,"T","Method of valuation used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1044,"T","Base of valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1206,"V","Phasing-in properties s21 (number)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1046,"T","Combination of rating types used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1047,"T","Flat rate used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1048,"T","Is balance rated by uniform rate/variable rate?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1100,"T","Valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1101,"V","Valuation reductions-public infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1102,"V","Valuation reductions-nature reserves/park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1103,"V","Valuation reductions-mineral rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1104,"V","Valuation reductions-R15,000 threshold ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1105,"V","Valuation reductions-public worship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1106,"V","Valuation reductions-other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1107,"V","Total valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1108,"V","Total value used for rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1109,"V","Total land value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1110,"V","Total value of improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1111,"V","Total market value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1200,"T","Rating:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1201,"V","Average rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1301,"V","Rate revenue budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1302,"V","Rate revenue expected to collect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1303,"P","Expected cash collection rate (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1304,"V","Special rating areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1305,"V","Rebates, exemptions - indigent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1306,"V","Rebates, exemptions - pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1307,"V","Rebates, exemptions - bona fide farm. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1308,"V","Rebates, exemptions - other ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1309,"V","Phase-in reductions/discounts ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1310,"V","Total rebates,exemptns,reductns,discs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1000,"T","Valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1020,"V","No. of properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1021,"V","No. of sectional title property values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1022,"V","No. of unreasonably difficult properties s7(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1023,"V","No. of supplementary valuations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1030,"V","Supplementary valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1024,"V","No. of valuation roll amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1025,"V","No. of objections by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1026,"V","No. of appeals by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1027,"V","No. of appeals by rate-payers finalised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1028,"V","No. of successful objections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1029,"V","No. of successful objections > 10%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1040,"V","Estimated no. of properties not valued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1041,"T","Years since last valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1042,"T","Frequency of valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1043,"T","Method of valuation used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1044,"T","Base of valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1206,"V","Phasing-in properties s21 (number)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1046,"T","Combination of rating types used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1047,"T","Flat rate used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1048,"T","Is balance rated by uniform rate/variable rate?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1100,"T","Valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1101,"V","Valuation reductions-public infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1102,"V","Valuation reductions-nature reserves/park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1103,"V","Valuation reductions-mineral rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1104,"V","Valuation reductions-R15,000 threshold ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1105,"V","Valuation reductions-public worship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1106,"V","Valuation reductions-other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1107,"V","Total valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1108,"V","Total value used for rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1109,"V","Total land value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1110,"V","Total value of improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1111,"V","Total market value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1200,"T","Rating:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1201,"V","Average rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1301,"V","Rate revenue budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1302,"V","Rate revenue expected to collect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1303,"P","Expected cash collection rate (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1304,"V","Special rating areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1305,"V","Rebates, exemptions - indigent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1306,"V","Rebates, exemptions - pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1307,"V","Rebates, exemptions - bona fide farm. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1308,"V","Rebates, exemptions - other ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1309,"V","Phase-in reductions/discounts ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"LIM331",1310,"V","Total rebates,exemptns,reductns,discs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1000,1,"Property rates (rate in the Rand)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1001,2,"Residential properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1002,3,"Residential properties - vacant land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1003,4,"Formal/informal settlements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1004,5,"Small holdings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1005,6,"Farm properties - used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1006,7,"Farm properties - not used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1007,8,"Industrial properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1008,9,"Business and commercial properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1009,10,"Communal land - residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1010,11,"Communal land - small holdings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1011,12,"Communal land - farm property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1012,13,"Communal land - business and commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1013,14,"Communal land - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1014,15,"State-owned properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1015,16,"Municipal properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1016,17,"Public service infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1017,18,"Privately owned towns serviced by the owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1018,19,"State trust land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1019,20,"Restitution and redistribution properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1020,21,"Protected areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1021,22,"National monuments properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1030,23,"Exemptions, reductions and rebates (Rands)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1031,24,"Residential properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1032,25,"R15 000 threshhold rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1033,26,"General residential rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1034,27,"Indigent rebate or exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1035,28,"Pensioners/social grants rebate or exemption ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1036,29,"Temporary relief rebate or exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1037,30," Bona fide farmers rebate or exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1038,31,"Other rebates or exemptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1100,32,"Water tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1101,33,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1102,34,"Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1103,35,"Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1104,36,"Water usage - flat rate tariff (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1105,37,"Water usage - life line tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1106,38,"Water usage - Block 1 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1107,39,"Water usage - Block 2 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1108,40,"Water usage - Block 3 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1109,41,"Water usage - Block 4 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1110,42,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1200,43,"Waste water tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1201,44,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1202,45,"Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1203,46,"Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1204,47,"Waste water - flat rate tariff (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1205,48,"Volumetric charge - Block 1 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1206,49,"Volumetric charge - Block 2 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1207,50,"Volumetric charge - Block 3 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1208,51,"Volumetric charge - Block 4 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1209,52,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1300,53,"Electricity tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1301,54,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1302,55,"Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1303,56,"Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1304,57,"FBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1305,58,"Life-line tariff - meter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1306,59,"Life-line tariff - prepaid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1307,60,"Flat rate tariff - meter (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1308,61,"Flat rate tariff - prepaid(c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1309,62,"Meter - IBT Block 1 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1310,63,"Meter - IBT Block 2 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1311,64,"Meter - IBT Block 3 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1312,65,"Meter - IBT Block 4 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1313,66,"Meter - IBT Block 5 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1314,67,"Prepaid - IBT Block 1 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1315,68,"Prepaid - IBT Block 2 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1316,69,"Prepaid - IBT Block 3 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1317,70,"Prepaid - IBT Block 4 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1318,71,"Prepaid - IBT Block 5 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1319,72,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1400,73,"Waste management tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1401,74,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1402,75,"Street cleaning charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1403,76,"Basic charge/fixed fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1404,77,"80l bin - once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"LIM331",1405,78,"250l bin - once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1000,1,"Monthly Account for Household - 'Middle Income Range'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1001,2,"Rates and services charges:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1002,3,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1003,4,"Electricity: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1004,5,"Electricity: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1005,6,"Water: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1006,7,"Water: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1007,8,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1008,9,"Refuse removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1009,10,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1090,11,"sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1091,12,"VAT on Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1095,13,"Total large household bill:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1096,14,"% increase/-decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1100,15,"Monthly Account for Household - 'Affordable Range' ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1101,16,"Rates and services charges:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1102,17,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1103,18,"Electricity: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1110,19,"Electricity: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1107,20,"Water: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1104,21,"Water: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1105,22,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1106,23,"Refuse removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1108,24,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1190,25,"sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1191,26,"VAT on Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1195,27,"Total small household bill:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1196,28,"% increase/-decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1200,29,"Monthly Account for Household - 'Indigent' HH receiving FBS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1201,30,"Rates and services charges:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1202,31,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1203,32,"Electricity: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1207,33,"Electricity: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1208,34,"Water: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1204,35,"Water: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1205,36,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1206,37,"Refuse removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1209,38,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1290,39,"sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1291,40,"VAT on Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1295,41,"Total small household bill:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"LIM331",1296,42,"% increase/-decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1000,1,"Councillors (Political Office Bearers plus Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1001,2,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1002,3,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1003,4,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1004,5,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1005,6,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1006,7,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1007,8,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1090,9,"Sub Total - Councillors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1091,10,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1100,11,"Senior Managers of the Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1101,12,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1102,13,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1103,14,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1110,15,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1107,16,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1104,17,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1105,18,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1106,19,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1108,20,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1111,21,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1112,22,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1113,23,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1190,24,"Sub Total - Senior Managers of Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1191,25,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1200,26,"Other Municipal Staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1201,27,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1202,28,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1203,29,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1207,30,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1208,31,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1204,32,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1205,33,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1206,34,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1209,35,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1211,36,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1212,37,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1213,38,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1290,39,"Sub Total - Other Municipal Staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1291,40,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1295,41,"Total Parent Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",1297,42,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2000,43,"Board Members of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2001,44,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2002,45,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2003,46,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2010,47,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2011,48,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2004,49,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2005,50,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2006,51,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2008,52,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2007,53,"Board Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2012,54,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2013,55,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2014,56,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2090,57,"Sub Total - Board Members of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2091,58,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2100,59,"Senior Managers of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2101,60,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2102,61,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2103,62,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2110,63,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2107,64,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2104,65,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2105,66,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2106,67,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2108,68,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2111,69,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2112,70,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2113,71,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2190,72,"Sub Total - Senior Managers of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2191,73,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2200,74,"Other Staff of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2201,75,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2202,76,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2203,77,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2207,78,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2208,79,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2204,80,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2205,81,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2206,82,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2209,83,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2211,84,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2212,85,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2213,86,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},2290,87,"Sub Total - Other Staff of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2291,89,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2295,90,"Total Municipal Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2296,91,"TOTAL SALARY, ALLOWANCES & BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2297,92,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"LIM331",2298,93,"TOTAL MANAGERS AND STAFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1000,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1001,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1002,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1003,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1004,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1005,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1006,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",1090,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1000,1,"Municipal Council and Boards of Municipal Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1001,2,"Councillors (Political Office Bearers and Other Councillors)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1002,3,"Board Members of municipal entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1100,4,"Municipal employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1101,5,"Municipal Manager and Senior Managers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1102,6,"Other Managers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1103,7,"Professionals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1104,8,"Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1105,9,"Spatial/town planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1106,10,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1107,11,"Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1108,12,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1109,13,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1110,14,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1111,15,"Refuse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1112,16,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1113,17,"Technicians",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1114,18,"Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1115,19,"Spatial/town planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1116,20,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1117,21,"Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1118,22,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1119,23,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1120,24,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1121,25,"Refuse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1122,26,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1123,27,"Clerks (Clerical and administrative)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1124,28,"Service and sales workers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1125,29,"Skilled agricultural and fishery workers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1126,30,"Craft and related trades",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1127,31,"Plant and Machine Operators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1128,32,"Elementary Occupations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1190,33,"TOTAL PERSONNEL NUMBERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1191,34,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1200,35,"Total municipal employees headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1201,36,"Finance personnel headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"LIM331",1202,37,"Human Resources personnel headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1001",1,"Unspent conditional transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1002",2,"Unspent borrowing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1003",3,"Statutory requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1005",5,"Other provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1006",6,"Long term investments committed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1007",7,"Reserves to be backed by cash/investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","1008",8,"Estimate of other debtors > 90 days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",2001,9,"Contributions recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","3001",10,"Depreciation offsets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331","4001",11,"Fixed operational expenditure % assumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",5000,50,"Repairs and Maintenance by Expenditure Item",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",5001,51,"Employee related costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",5002,52,"Other materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",5003,53,"Contracted Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",5004,54,"Other Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",5005,55,"Total Repairs and Maintenance Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",6001,61,"Volume Electricity Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",6002,62,"Cost Electiricty Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",6003,63,"Volume Water Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",6004,64,"Cost Water Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",7001,71,"Consultant Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"LIM331",7002,72,"Audit Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",17,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,null,null,"~"]
["SA36",2020,"LIM331",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",30,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",31,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",38,null,null,null,null,null,null,null,null,"Check",0,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"LIM331",1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"LIM331",1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"LIM331",138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,1,"Revenue By Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,2,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,3,"Property rates - penalties & collection charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,4,"Service charges - electricity revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,5,"Service charges - water revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,6,"Service charges - sanitation revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,7,"Service charges - refuse revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,8,"Service charges - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,9,"Rental of facilities and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,10,"Interest earned - external investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,11,"Interest earned - outstanding debtors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,12,"Dividends received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,13,"Fines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,14,"Licences and permits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,15,"Agency services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,16,"Transfers recognised - operational",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,17,"Other revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,18,"Gains on disposal of PPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,19,"Total Revenue (excluding capital transfers and contributions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,21,"Expenditure By Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,22,"Employee related costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,23,"Remuneration of councillors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,24,"Debt impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,25,"Depreciation & asset impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,26,"Finance charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,27,"Bulk purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,28,"Other materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,29,"Contracted services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,30,"Transfers and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,31,"Other expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,32,"Loss on disposal of PPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,33,"Total Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,35,"Surplus/(Deficit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},0,36,"Transfers recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,37,"Contributions recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,38,"Contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,39,"Surplus/(Deficit) after capital transfers & contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,40,"Taxation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,41,"Attributable to minorities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"LIM331",0,44,"Share of surplus/ (deficit) of associate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Revenue - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Governance and administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,11,"Executive and council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,12,"Budget and treasury office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,13,"Corporate services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Community and public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,21,"Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,22,"Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,23,"Public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,24,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,25,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Economic and environmental services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,31,"Planning and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,32,"Road transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,33,"Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Trading services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,41,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,42,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,43,"Waste water management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,44,"Waste management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",1,45,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Total Revenue - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Governance and administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,11,"Executive and council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,12,"Budget and treasury office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,13,"Corporate services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Community and public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,21,"Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,22,"Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,23,"Public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,24,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,25,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Economic and environmental services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,31,"Planning and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,32,"Road transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,33,"Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Trading services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,41,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,42,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,43,"Waste water management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,44,"Waste management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",2,45,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"LIM331",null,null,"Total Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,"Capital Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,"Governance and administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,11,"Executive and council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,12,"Budget and treasury office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,13,"Corporate services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,"Community and public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,21,"Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,22,"Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,23,"Public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,24,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,25,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,"Economic and environmental services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"LIM331"},1,31,"Planning and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,32,"Road transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,33,"Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,"Trading services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,41,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,42,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,43,"Waste water management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,44,"Waste management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",1,45,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,"Total Capital Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,50,"Funded by:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,51,"National Government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,52,"Provincial Government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,53,"District Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,54,"Other transfers and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,55,"Transfers recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,56,"Public contributions & donations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,57,"Borrowing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,58,"Internally generated funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"LIM331",2,59,"Total Capital Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]